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 October 28, 2006

o 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: 0-8858

THE PENN TRAFFIC COMPANY

(Exact name of registrant as specified in its charter)

Delaware	25-0716800
(State of incorporation)	(IRS Employer Identification No.)

1200 State Fair Blvd., Syracuse, New York 13221-4737	(315) 453-7284
(Address of principal executive offices)	(Telephone Number)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days.

YES o NO x

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer o		Accelerated filer x
Non-accelerated filer o (Do not check if a smaller reporting company)		Smaller reporting company o

Indicated by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES o NO x

Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Section 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court. YES o NO x

Common Stock, par value $.01 per share: 8,336,192 shares outstanding as of May 7, 2008

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

Certain statements included in this Form 10-Q, including without limitation, statements included in Item 2 - “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” which are not statements of historical fact, are intended to be, and are hereby identified as, “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, as amended, reflecting management’s current analysis and expectations, based on what management believes to be reasonable assumptions. These forward-looking statements include statements relating to our anticipated financial performance and business prospects. Statements preceded by, followed by or that include words such as “believe,” “anticipate,” “estimate,” “expect,” “could,” and other similar expressions are to be considered such forward-looking statements. Forward-looking statements may involve known and unknown risks, uncertainties and other factors, which may cause the actual results to differ materially from those projected, stated or implied, depending on such factors as: our ability to improve operating performance and effectuate business plans; our ability to operate pursuant to the terms of our credit facilities and to comply with the terms of our lending agreements or to amend or modify the terms of such agreements as may be needed from time to time; our ability to generate cash; our ability to attract and maintain adequate capital; our ability to refinance our indebtedness; increases in prevailing interest rates; our ability to obtain trade credit, and shipments and terms with vendors and service providers for current orders; our ability to maintain contracts that are critical to our operations; potential adverse developments with respect to our liquidity or results of operations; general economic and business conditions; competition, including increased capital investment and promotional activity by our competitors; availability, location and terms of sites for store development; the successful implementation of our capital expenditure program; labor relations; labor and employee benefit costs including increases in health care and pension costs and the level of contributions to our sponsored pension plans; the result of our pursuit of strategic alternatives; economic and competitive uncertainties; our ability to pursue strategic alternatives; economic and competitive uncertainties; changes in strategies; changes in generally accepted accounting principles; adverse changes in economic and political climates around the world, including terrorist activities and international hostilities; and the outcome of pending, or the commencement of any new, legal proceedings against, or governmental investigations of us, including the previously announced SEC and U.S. Attorney’s Office investigations. We caution that the foregoing list of important factors is not exhaustive. Accordingly, there can be no assurance that we will meet future results, performance or achievements expressed or implied by such forward-looking statements, which are generally required to be publicly revised as circumstances change, and which we do not intend to update.

EXPLANATORY NOTE

This Quarterly Report on Form 10-Q is for the period beginning July 30, 2006 and ending October 28, 2006 and except as expressly indicated otherwise, information in this report speaks as of such date. As discussed further in this report, we emerged from Chapter 11 bankruptcy reorganization effective April 13, 2005.

PART I

ITEM 1. Financial Statements

The Penn Traffic Company
Condensed Consolidated Balance Sheets
(In thousands, except share and per share data)

	October 28,		January 28,
	2006		2006
	Unaudited		audited
	(Restated – Note 3)
ASSETS

Current Assets:
Cash	$	8,176	$	12,432
Accounts and notes receivable (less allowance for doubtful accounts of $3,284 and $3,174, respectively)	33,805		36,970
Inventories	111,742		113,467
Prepaid expenses and other current assets	9,485		6,157
	163,208		169,026

Capital Leases, net	10,034		10,997

Fixed Assets, net	101,319		104,399

Other Assets:
Intangible assets	29,656		33,025
Deferred tax asset	2,609		2,609
Other assets	4,011		5,335
	36,276		40,969

Total Assets	$	310,837	$	325,391

The accompanying notes are an integral part of these statements.

	October 28,			January 28,
	2006			2006
	Unaudited			audited
	(Restated – Note 3)
LIABILITIES AND STOCKHOLDERS’ EQUITY

Current Liabilities:
Current portion of obligations under capital leases	$	1,430		$	1,310
Current maturities of long-term debt	308			278
Accounts payable	39,602			36,695
Other current liabilities	42,026			46,294
Accrued interest expense	310			557
Deferred income taxes	13,302			13,302
Liabilities subject to compromise (Note 5)	2,696			2,871
	99,674			101,307

Non-current Liabilities:
Obligations under capital leases	11,341			12,429
Long-term debt	40,993			37,235
Defined benefit pension plan liability (Note 7)	25,234			27,600
Other non-current liabilities	27,769			28,021
	105,337			105,285

Total Liabilities	205,011			206,592

Commitments and Contingencies (Notes 5 and 8)

Stockholders’ Equity:
Preferred stock - authorized 1,000,000 shares, $.01 par value; none issued	—			—
Common stock - authorized 15,000,000 shares, $.01 par value; issued and to be issued 8,498,752 shares at both dates	85			85
Capital in excess of par value	118,493			118,493
Deficit	(17,671		)	(4,698		)
Accumulated other comprehensive income	4,919			4,919
Total stockholders’ equity	105,826			118,799

Total Liabilities and Stockholders’ Equity	$	310,837		$	325,391

The accompanying notes are an integral part of these statements.

The Penn Traffic Company

Condensed Consolidated Statements of Operations

(In thousands, except share and per share data)

(unaudited)

	Quarter Ended						Year to Date Ended			Period from April 17, 2005 to
	October 28,			October 29,			October 28,			October 29,
	2006			2005			2006			2005
	(Restated – Note 3)						(Restated – Note 3)

Revenues	$	319,802		$	315,373		$	968,368		$	692,767

Cost and Operating Expenses:
Cost of sales	239,904			232,822			724,550			516,139
Selling and administrative expenses	83,126			82,315			249,754			179,768

Operating (Loss) Income	(3,228		)	236			(5,936		)	(3,140		)

Interest expense	2,029			2,103			6,414			4,908
Reorganization expense	190			703			452			703

Loss Before Income Taxes	(5,447		)	(2,570		)	(12,802		)	(8,751		)

Income tax provision	57			65			171			196

Net Loss	$	(5,504	)	$	(2,635	)	$	(12,973	)	$	(8,947	)

Shares outstanding and to be issued	8,498,752			8,498,752			8,498,752			8,498,752

Loss Per Share (Basic and Diluted) (Note 4)	$	(0.65	)	$	(0.31	)	$	(1.53	)	$	(1.05	)

The accompanying notes are an integral part of these statements.

The Penn Traffic Company

Condensed Consolidated Statements of Cash Flows

(In thousands)

(unaudited)

	For the Period January 29, 2006 to October 28, 2006			For the Period April 17, 2005 to October 29, 2005
				(Restated – Note 3)
Operating Activities:
Net loss	$	(12,973	)	$	(8,947	)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Depreciation and amortization	19,770			12,562
Amortization of deferred financing cost	970			1,030
Gain on sale of fixed assets	(2,422		)	—

Net change in operating assets and liabilities:
Accounts and notes receivable, net	3,165			6,768
Prepaid expenses and other current assets	(3,328		)	5,937
Inventories	1,725			(3,933		)
Liabilities subject to compromise	(175		)	(5,358		)
Accounts payable and other current liabilities	(1,608		)	(7,621		)
Other assets	90			105
Defined benefit pension plan	(2,366		)	(3,997		)
Other non-current liabilities	1,142			(343		)

Net Cash Provided by (Used In) Operating Activities	3,990			(3,797		)

Investing Activities:
Capital expenditures	(18,268		)	(7,100		)
Proceeds from sale of fixed assets	7,202			—

Net Cash Used in Investing Activities	(11,066		)	(7,100		)

Financing Activities:
Payments of mortgages	(212		)	(142		)
Net borrowings (repayments) under revolving credit facility	4,000			(500		)
Reduction in capital lease obligations	(968		)	(582		)

Net Cash Provided by (Used In) Financing Activities	2,820			(1,224		)

Decrease in cash	(4,256		)	(12,121		)

Cash and cash equivalents at the beginning of period	12,432			29,304

Cash and cash equivalents at end of period	$	8,176		$	17,183

The accompanying notes are an integral part of these statements.

The Penn Traffic Company

Condensed Consolidated Statements of Stockholders’ Equity

For the January 29, 2006 to October 28, 2006

(In thousands)

(unaudited)

	Common Stock		Capital in Excess of Par Value		Deficit			Accumulated Other Comprehensive Income		Total Stockholders’ Equity

Balance at January 28, 2006	$	85	$	118,493	$	(4,698	)	$	4,919	118,799

Net loss for the year to date ended October 28, 2006					(12,973		)			(12,973		)

Balance at October 28, 2006	$	85	$	118,493	$	(17,671	)	$	4,919	$	105,826

The accompanying notes are an integral part of these statements.

The Penn Traffic Company

Notes to Consolidated Financial Statements

Note 1 – Basis of Presentation

The accompanying unaudited condensed consolidated financial statements of The Penn Traffic Company and subsidiaries (the “Company”) have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America 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 interim periods ended October 28, 2006 are not necessarily an indication of results to be expected for the fiscal year ended February 3, 2007. These unaudited interim financial statements should be read in conjunction with the audited consolidated financial statements and related notes contained in the Company’s Annual Report on Form 10-K/A for the fiscal year ended February 3, 2007.

The balance sheet as of January 28, 2006 has been derived from the audited consolidated financial statements as of such date, but does not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements.

The Company’s fiscal year ends on the Saturday closest to January 31. Fiscal year 2007 is the 53-week period ended February 3, 2007. Fiscal year 2006 is the 41-week period from April 17, 2005, the commencement of fresh-start reporting (see Note 3 to the Company’s Annual Report on Form 10-K/A for the fiscal year ended February 3, 2007), to January 28, 2006. The information presented in this Quarterly Report on Form 10-Q is for the quarter beginning July 30, 2006 and ending October 28, 2006.

All significant intercompany transactions and accounts have been eliminated in consolidation.

Note 2 – Voluntary Bankruptcy Filing and Reorganization

On May 30, 2003, The Penn Traffic Company and all of its subsidiaries filed voluntary petitions under Chapter 11 of the United States Bankruptcy Code in the United States Bankruptcy Court for the Southern District of New York. The filing was made in response to pending defaults under the Company’s then-existing loan agreements and a lack of liquidity to continue operations. Under Chapter 11, the Company continued to operate its businesses as debtor-in-possession under court protection from its creditors and claimants, while using the Chapter 11 process to substantially reduce its debt obligations and implement a plan of reorganization.

On February 2, 2005, the Company filed the First Amended Joint Plan of Reorganization (the “Plan”) with the bankruptcy court. The Plan was confirmed on March 17, 2005 and became effective on April 13, 2005 (the “Effective Date”).

Pursuant to the terms of the Plan, the following transactions occurred on or around the Effective Date:

1. The Company entered into new credit agreements providing for borrowings of up to $164 million. Proceeds from these new credit agreements provided funds sufficient to repay a debtor-in-possession credit facility and all administrative and priority claims to the extent provided for in the Plan.

2. The Company sold and leased back its five owned distribution facilities for a sales price of approximately $37 million.

3. All shares of common stock and all stock options and warrants outstanding prior to the confirmation of the Plan were cancelled and the holders of such equity securities received no distributions under the Plan.

4. The reorganized Company was authorized to issue new shares of common stock to unsecured creditors, which included holders of $100 million of senior notes, a claim by the Pension Benefit Guaranty Corporation or the (“PBGC”) of $60 million (see Note 7) and trade claims, all of whom were eligible to receive pro rata distributions of new shares of common stock and the right to share in potential proceeds from certain causes of action.

Pursuant to the provisions of Statement of Position 90-7 “Financial Reporting by Entities in Reorganization Under the Bankruptcy Code” (“SOP 90-7”) issued by the American Institute of Certified Public Accountants upon emergence from Chapter 11 proceedings, the Company adopted fresh-start reporting which resulted in a new reporting entity and a new basis of accounting.

Although April 13, 2005 was the effective date of the Plan, the Company chose April 16, 2005 as the effective date for accounting purposes to adopt fresh-start reporting because of the proximity of that date to the end of an accounting period. Applying fresh-start reporting as of April 16, 2005 rather than the actual effective date of April 13, 2005 did not have a material effect on the financial condition or results of operations of the Company.

Note 3 – Restatement

As a result of cancellation of debt in the Chapter 11 proceedings (see Note 2), the Company previously entirely eliminated all net operating loss carryforwards and reduced the tax basis of its long-lived assets effective January 28, 2006. During the year ended February 2, 2008, the Company corrected the amount of debt forgiveness in the Chapter 11 proceedings that reduced tax attributes which results in an increase aggregating $66 million in the tax basis of its long-lived assets and net operating loss carryforwards.

The correction resulted in an increase in deferred tax assets attributable to the net operating loss carryforwards and the recording of a related valuation allowance and a reduction in the deferred tax liability attributable to the increase in the tax basis of long-lived assets. The net effect of the above was a $3.5 million reduction in the net deferred tax liability and a corresponding reduction in the carrying value of certain long-lived assets upon adoption of fresh-start reporting on April 16, 2005. As a result, net loss for the period from July 31, 2005 to October 29, 2005 and from April 17, 2005 to October 29, 2005 were restated as follows:

	Quarter Ended			Period Ended
	October 29,			October 29,
	2005			2005

Net loss as previously reported	$	(2,090	)	$	(7,170	)

Reduction in depreciation of long-lived assets	88			189
Reduction in income tax benefit	(633		)	(1,966		)

Net loss as restated	$	(2,635	)	$	(8,947	)

Net loss per share (basic and diluted):

As previously reported	$	(0.25	)	$	(0.84	)

Restated	(0.06		)	(0.21		)

As restated	$	(0.31	)	$	(1.05	)

Note 4– Per Share Data

Basic and diluted net loss per share is based on the number of common shares issued and estimated to be issued pursuant to the Plan. Common shares issued and estimated to be issued in settlement of claims filed in the Company’s Chapter 11 proceeding are treated as outstanding as of the effective date of the Plan. At both October 28, 2006 and January 28, 2006, 201,055 common shares are estimated to be issued in connection with the settlement of remaining claims.

Note 5– Liabilities Subject to Compromise

In connection with the Chapter 11 proceeding, there are two pending matters involving claims for the payment of money or the transfer of property. In one matter, the Ohio Bureau of Workers’ Compensation (“OBWC”) has filed priority and administrative claims aggregating $13.4 million for pre-petition unpaid workers’ compensation premiums and for reserves to pay future claims arising from existing injuries. The OBWC has also filed claims aggregating $1.8 million for alleged non-payment of post-petition premiums and for reserves to pay future claims arising from existing injuries. The Company disputes the amounts of the claims, and is attempting to negotiate a settlement.

In another matter, a claimant has filed a priority claim allegedly arising under an agreement for a sale-leaseback transaction seeking either damages of $2.2 million or specific performance of the agreement. The Company disputes the merits of the claim and is defending against it.

During the quarter and period ended October 28, 2006 the Company paid $0.1 million and $0.2 million, respectively, in settlement of disputed claims. The Company has established liabilities for the estimated cash payments required to settle the remaining claims outstanding in the Chapter 11 proceedings. Estimated shares of common stock to be issued in settlement of claims have been accounted for as stockholders’ equity.

Note 6 – Acquisitions and Dispositions

In March and April 2006, the Company acquired two retail stores for an aggregate purchase price of $1.5 million. The cost of the acquisitions was allocated $0.5 million to inventories and $1.0 million to equipment.

The Company sold two stores during the quarter ended October 28, 2006 and the period ended October 28, 2006 and recognized store closures of $0.2 million and $0.5 million, respectively. During the quarter ended October 29, 2005 and the period ended October 29, 2005, the Company closed one store and incurred store closing costs of $0.7 million. Revenues and operating results for these stores were not significant. Accordingly, the operations of the stores have not been reported as discontinued operations in the accompanying financial statements.

Note 7 – Pension Plans

The Company has four noncontributory defined benefit pension plans covering certain union personnel. The Company’s policy is to fund pension benefits to the extent contributions are deductible for tax purposes and in compliance with federal laws and regulations. For the Company’s plans, normal retirement age is either 62 or 65, but provisions are made for earlier retirement. Benefits are determined either on average annual compensation and years of service, or as a pre-determined amount for each year of service. Full vesting occurs upon completion of five years of service. Assets of the Company’s pension plans primarily consist of investments in publicly traded equity and debt securities.

The components of net periodic benefit costs for the year to date ended October 28, 2006 and period ended October 29, 2005 are as follows (in thousands):

	Year to Date			Period Ended
	October 28,			October 29,
	2006			2005

Service cost	1,487			1,002
Interest cost	4,481			2,975
Expected return on plan assets	(4,481		)	(2,717		)

	$	1,487		$	1,260

For the period ended October 28, 2006, the Company contributed $3.1 million to the four defined benefit pension plans. For the period ended October 29, 2005, the Company contributed $5.4 million to the four defined benefit pension plans.

Note 8 – Commitments and Contingencies

The United States Attorney for the Northern District of New York and the Securities and Exchange Commission (“SEC”) have been conducting investigations relating to the Company’s promotional allowance practices and policies. Such investigations began prior to the Company’s emergence from bankruptcy in April 2005. The Company has been cooperating with these investigations and has produced documents and made Company employees available for interviews as requested.

On June 1, 2006, the Company announced that the Audit Committee of the Board of Directors had completed its internal investigation of the Company’s promotional allowance practices. The Audit Committee hired independent counsel to perform the investigation. The Audit Committee found that the Company had engaged in certain improper practices principally relating to the premature recognition of promotional allowances and that these practices had largely ceased by the time of the Company’s Chapter 11 filing in May 2003. On February 3, 2006, the Company announced that the employment of the Company’s Chief Marketing Officer and the Company’s Vice President, Non-Perishables Marketing had been terminated following an interim report to the Audit Committee on the findings of the investigation.

On September 17, 2007, the SEC filed civil fraud charges against the Company’s former Chief Marketing Officer and former Vice President, Non-Perishables Marketing alleging that such individuals orchestrated a scheme to inflate the Company’s income and other financial results by prematurely recognizing promotional allowances received from vendors from approximately the second quarter of fiscal year 2001 through at least the fourth quarter of fiscal year 2003. The complaint further alleges that the individuals deceived the Company’s accounting personnel to carry out their fraudulent scheme and aided and abetted the Company’s violations of the Securities Exchange Act of 1934 and rules thereunder. In addition, on the same date, the United States Attorney for the Northern District of New York announced that a federal grand jury has returned an indictment against the abovementioned individuals on related criminal charges. Both the SEC and the United States Attorney indicated that their investigations are continuing.

In connection with these matters, the Company could be subject to damage claims, fines or penalties. At present, the Company is unable to estimate the likelihood of an unfavorable outcome or the amount of any damage claims, fines or penalties in the event of an unfavorable outcome and, accordingly, no liability has been recorded for this contingency.

Note 9 – Segment Information

The Company operates in two segments – the retail food business and the wholesale food distribution business. The retail food business consists of supermarkets which the Company operates. The wholesale food distribution business supplies independent supermarkets and other independent wholesale accounts with food and related products and other services. In fiscal period 2006, the Company had allocated warehouse and transportation costs based on each segment’s percentage of total shipments. In fiscal year 2007, the allocation method was changed to include order size and distance from the warehouse. The effect of this change was to increase the operating income of the retail food segment and decrease the operating income of the wholesale food distribution segment by $3.6 million for the year to date ended October 28, 2006.

The tables below presents (in thousands) information with respect to operating segments as well as reconciliations to consolidated information.

	Quarter Ended October 28, 2006
				Wholesale Food			Reconciling
	Retail Food			Distribution			Items			Total

Revenues	$	259,402		$	54,052		$	6,348	(1)	$	319,802

Cost of sales	(183,482		)	(51,032		)	(3,963		)(2)	(238,477		)(4)
Selling and administrative expense	(63,279		)	(1,203		)	(13,287		)(3)	(77,769		)(4)

Operating income (loss) before depreciation and amortization	12,641			1,817			(10,902		)	3,556

Depreciation and amortization	(6,183		)	(155		)	(446			(6,784		)

Operating income (loss)	$	6,458		$	1,662		$	(11,348	)	(3,228		)
Interest expense										(2,029		)
Reorganization costs										(190		)

Consolidated loss before income taxes										$	(5,447	)

(1) Consists principally of approximately $4.2 million for bakery sales principally to customers other than those of the retail and wholesale segments and approximately $1.6 million for trucking revenues.

(2) Consists principally of approximately $2.7 million for bakery sales and approximately $0.3 million increase in cost of sales to reconcile segment inventories on FIFO to consolidated inventories on LIFO.

(3) Consists principally of approximately $5.9 million of payroll, benefits, and payroll taxes associated with the administrative staff, approximately $1.5 million associated with selling and administrative costs of the bakery, approximately $1.4 million of contract hauling costs associated with trucking revenue, approximately $2.7 million of professional fees (including approximately $1.2 million of legal costs associated with the internal and SEC investigation relating to the Company’s practices regarding promotional discounts and allowances), approximately $0.5 million for data processing maintenance and $0.3 million for corporate insurance costs.

(4) Excludes depreciation and amortization of $1.4 million for cost of sales and $5.3 million for selling and administrative expenses.

	Quarter Ended October 29, 2005
				Wholesale Food			Reconciling
	Retail Food			Distribution			Items			Total

Revenues	$	255,399		$	53,808		$	6,166	(1)	$	315,373

Cost of sales	(177,943		)	(49,179		)	(4,555		)(2)	(231,677		)(4)
Selling and administrative expense	(66,698		)	(2,605		)	(8,579		)(3)	(77,882		)(4)

Operating income (loss) before depreciation and amortization	10,758			2,024			(6,968		)	5,814

Depreciation and amortization	(4,621		)	(566		)	(391		)	(5,578		)

Operating income (loss)	$	6,137		$	1,458		$	(7,359	)	236
Interest expense										(2,103		)
Reorganization costs										(703		)

Consolidated loss before income taxes										$	(2,570	)

(1) Consists principally of approximately $3.9 million for bakery sales to customers other than those of the retail and wholesale segments and approximately $1.7 million for trucking revenues.

(2) Consists principally of approximately $3.8 million for bakery sales and approximately $0.5 million increase in cost of sales to reconcile segment inventories on FIFO to consolidated inventories on LIFO.

(3) Consists principally of approximately $7.0 million of payroll, benefits, and payroll taxes associated with the administrative staff, approximately $0.8 million of contract hauling costs associated with trucking revenue, and approximately $0.5 million of legal costs associated with the internal and SEC investigation relating to the Company’s practices regarding promotional discounts and allowances.

(4) Excludes depreciation and amortization of $1.1 million for cost of sales and $4.4 million for selling and administrative expenses.

	Period from January 29, 2006 to October 28, 2006
				Wholesale Food			Reconciling
	Retail Food			Distribution			Items			Total

Revenues	$	786,990		$	163,054		$	18,324	(1)	$	968,368

Cost of sales	(555,252		)	(153,754		)	(11,366		)(2)	(720,372		)(4)
Selling and administrative expense	(188,811		)	(4,686		)	(40,665		)(3)	(234,162		)(4)

Operating income (loss) before depreciation and amortization	42,927			4,614			(33,707		)	13,834

Depreciation and amortization	(17,968		)	(467		)	(1,335		)	(19,770		)

Operating income (loss)	$	24,959		$	4,147		$	(35,042	)	(5,936		)
Interest expense										(6,414		)
Reorganization costs										(452		)

Consolidated loss before income taxes										$	(12,802	)

Total assets as of October 28, 2006	$	251,932	(5)	$	28,345	(5)	$	30,560	(6)	$	310,837

Capital expenditures for the period ended October 28, 2006	$	16,216		$	—		$	2,052		$	18,268

(1) Consists principally of approximately $12.4 million for bakery sales principally to customers other than those of the retail and wholesale segments and approximately $4.7 million for trucking revenues.

(2) Consists principally of approximately $7.8 million for bakery sales and approximately $1.0 million increase in cost of sales to reconcile segment inventories on FIFO to consolidated inventories on LIFO.

(3) Consists principally of approximately $19.0 million of payroll, benefits, and payroll taxes associated with the administrative staff, approximately $4.4 million associated with selling and administrative costs of the bakery, approximately $4.1 million of contract hauling costs associated with trucking revenue, and approximately $8.0 million of professional fees (including approximately $4.3 million of legal costs associated with the internal and SEC investigation relating to the Company’s practices regarding promotional discounts and allowances), approximately $1.5 million for data processing maintenance and $0.9 million for corporate insurance costs.

(4) Excludes depreciation and amortization of $4.2 million for cost of sales and $15.6 million for selling and administrative expenses.

(5) The warehouse and transportation assets have been allocated using the same methodology as that which was used for the warehouse and transportation costs described above. The effect of the change in allocation method in fiscal year 2007 was to increase the assets of the wholesale food distribution segment and decrease assets of the retail food segment by $4.3 million.

(6) Consists principally of fixed assets and inventory of the bakery operation and general corporate assets (including cash and cash equivalents).

	Period from April 17, 2005 to October 29, 2005
				Wholesale Food			Reconciling
	Retail Food			Distribution			Items			Total

Revenues	$	561,949		$	117,606		$	13,212	(1)	$	692,767

Cost of sales	(395,281		)	(109,083		)	(9,467		)(2)	(513,831		)(4)
Selling and administrative expense	(145,072		)	(5,362		)	(19,080		)(3)	(169,514		)(4)

Operating income (loss) before depreciation and amortization	21,596			3,161			(15,335		)	9,422

Depreciation and amortization	(10,901		)	(953		)	(708		)	(12,562		)

Operating income (loss)	$	10,695		$	2,208		$	(16,043	)	(3,140		)
Interest expense										(4,908		)
Reorganization costs										(703		)

Consolidated loss before income taxes										$	(8,751	)

Total assets as of October 29, 2005	$	288,265	(5)	$	23,855	(5)	$	15,304	(6)	$	327,424

Capital expenditures for the period ended October 29, 2005	$	5,751		$	—		$	1,349		$	7,100

(1) Consists principally of approximately $8.3 million for bakery sales principally to customers other than those of the retail and wholesale segments and approximately $3.7 million for trucking revenues.

(2) Consists principally of approximately $7.7 million for bakery sales and approximately $1.0 million increase in cost of sales to reconcile segment inventories on FIFO to consolidated inventories on LIFO.

(3) Consists principally of approximately $14.8 million of payroll, benefits, and payroll taxes associated with the administrative staff, approximately $1.8 million of contract hauling costs associated with trucking revenue, and approximately $0.5 million of legal costs associated with the internal and SEC investigation relating to the Company’s practices regarding promotional discounts and allowances.

(4) Excludes depreciation and amortization of $2.3 million for cost of sales and $10.3 million for selling and administrative expenses.

(5) The warehouse and transportation assets have been allocated using the same methodology as that which was used for the warehouse and transportation costs.

(6) Consists principally of fixed assets and inventory of the bakery operation and general corporate assets (including cash and cash equivalents).

ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Overview

As discussed in Note 2 to the accompanying condensed consolidated financial statements, we emerged from Chapter 11 proceedings on April 13, 2005. For financial reporting purposes, we accounted for the consummation of our plan of reorganization as of the close of business on April 16, 2005. In accordance with the American Institute of Certified Public Accountant’s Statement of Position 90-7, “Financial Reporting by Entities in Reorganization under the Bankruptcy Code” we have applied fresh-start reporting as of the close of business on April 16, 2005, which has resulted in significant changes to the valuation of certain of our assets and liabilities, and to our stockholders’ equity. In connection with the adoption of fresh-start reporting, a new entity has been deemed to be created for financial reporting purposes. The periods ended on or prior to April 16, 2005 have been designated “Predecessor Company” and the periods subsequent to April 16, 2005 have been designated “Successor Company”. For purposes of the discussion of the unaudited Results of Operations, the activities of the Successor Company have been deemed noncomparable to those of the Predecessor Company and, accordingly, no comparison was done with the Predecessor Company.

Results of Operations

The following table sets forth certain Consolidated Statement of Operations components expressed as percentages of revenues for the quarter and the (39-week) year to date period ended October 28, 2006 and the quarter and the (28-week) period ended October 29, 2005.

	Unaudited
	Quarter		Quarter		Year to Date		Period from
	Ended		Ended		Ended		April 17, 2005 to
	October 28, 2006		October 29, 2005		October 28, 2006		October 29, 2005

Revenues	100.0	%	100.0	%	100.0	%	100.0	%

Gross profit (1)	25.0		26.2		25.2		25.5

Selling and administrative expenses	26.0		26.1		25.8		26.0

Operating (loss) income	(1.0	)	0.1		(0.6	)	(0.5	)

Interest expense	0.6		0.7		0.7		0.7

Reorganization expense	0.1		0.2		0.0		0.1

Income tax provision	0.0		0.0		0.0		0.0

Net loss	(1.7	)	(0.8	)	(1.3	)	(1.3	)

(1) Revenues less cost of sales.

Fiscal Year 2007 (the Quarter Ended October 28, 2006) and Fiscal Year 2006 (the Quarter Ended October 29, 2005)

Revenues

Revenues for the quarters ended October 28, 2006 and the October 29, 2005 were $319.8 million and $315.4 million, respectively. Revenues increased as compared to prior year quarter due to an increase in retail revenues of $4.0 million and an increase in wholesale distribution revenues of $0.3 million.

Wholesale food distribution revenues for the quarter ended October 28, 2006 and the quarter ended October 29, 2005 were $54.1 million and $53.8 million, respectively. Increases in revenues were a result of increased prices.

Gross Profit

Gross profit was $79.9 million, or 25.0% of revenues for the quarter ended October 28, 2006 and $82.6 million, or 26.2% of revenues for the quarter ended October 29, 2005. Gross profit decreased due to higher inventory costs.

Selling and Administrative Expenses

Selling and administrative expenses for the quarter ended October 28, 2006 were $83.2 million, or 26.0% of revenues and the selling and administrative expenses for the quarter ended October 29, 2005 were $82.3 million, or 26.1% of revenues. Selling and administrative expenses increased due to one time charges which include the hiring of new executive management, SEC investigation related legal fees, and severance payments.

Depreciation and Amortization

Depreciation and amortization expense was $6.8 million, or 2.1% of revenues, for the quarter ended October 28, 2006 and $5.6 million or 1.8% of revenues, for the quarter ended October 29, 2005. The increase in depreciation and amortization during the quarter ended October 28, 2006 was primarily due to the depreciation of additions in fiscal 2006 of approximately $20.5 million.

Operating (Loss) Income

Operating loss for the quarter ended October 28, 2006 was $3.2 million, or 1.0% of revenues, and for the quarter ended October 29, 2005, operating income was $0.2 million, or 0.1% of revenues. The difference is due to a rise in selling and administrative expenses and increases in inventory costs.

Interest Expense

Interest expense for the quarter ended October 28, 2006 was $2.0 million, or 0.6% of revenues, and for the quarter ended October 29, 2005, interest expense was $2.1 million, or 0.7% of revenues.

Reorganization Expense

During the quarter ended October 28, 2006, we recorded reorganization expenses of $0.2 million, or 0.1% of revenues, and for the quarter ended October 29, 2005, we recorded reorganization expenses of $0.7 million, or 0.2% of revenues.

Income Tax Provision

Income tax provision for the quarter ended October 28, 2006 and October 29, 2005 were less than $0.1 million. Taxes consist of minimal state taxes and capital franchise taxes.

Net Loss

Net loss for the quarter ended October 28, 2006 was $5.5 million, or 1.7% of revenues, and net loss for the quarter ended October 29, 2005 was $2.6 million, or 0.8% of revenues. The increase in net loss is due to an increase in selling and administrative expenses and a increase in inventory costs.

Fiscal Year 2007 (Year to Date Ended October 28, 2006) and Fiscal Year 2006 (the Period Ended October 29, 2005)

Revenues

Revenues for year to date ended October 28, 2006 and the period ended October 29, 2005 were $968.4 million and $692.8 million, respectively.

Retail food revenues were $787.0 million for year to date ended October 28, 2006 and $561.9 million for the period ended October 29, 2005.

Wholesale food distribution revenues for the year to date ended October 28, 2006 and the period ended October 29, 2005 were $163.1 million and $117.6 million, respectively.

Gross Profit

Gross profit was $243.8 million, or 25.2% of revenues for year to date ended October 28, 2006 and $176.6 million, or 25.5% of revenues for the period ended October 29, 2005. Gross profit decreased as a percentage of revenue due to increased inventory costs.

Selling and Administrative Expenses

Selling and administrative expenses for year to date ended October 28, 2006 were $249.8 million, or 25.8% of revenues. The selling and administrative expenses for the period ended October 29, 2005 were $179.8 million, or 26.0% of revenues.

Depreciation and Amortization

Depreciation and amortization expense was $19.8 million, or 2.0% of revenues, for year to date ended October 28, 2006 and $12.6 million or 2.0% of revenues, for the period ended October 29, 2005.

Operating Loss

Operating loss for year to date ended October 28, 2006 was $5.9 million, or 0.6% of revenues, and for the period ended October 29, 2005, operating loss was $3.1 million, or 0.5% of revenues.

Interest Expense

Interest expense for the year to date ended October 28, 2006 was $6.4 million, or 0.7% of revenues, and for the period ended October 29, 2005, interest expense was $4.9 million, or 0.7% of revenues.

Reorganization Expense

During the year to date ended October 28, 2006, we recorded reorganization expenses of $0.5 million, or less than 0.1% of revenues, and for the period ended October 29, 2005, we recorded reorganization expenses of $0.7 million, or 0.1% of revenues.

Income Tax Provision

Income tax provision for year to date ended October 28, 2006 and the period ended October 29, 2005 were $0.2 million, or less than 0.1% of revenues. Taxes consist of minimal state taxes and capital franchise taxes.

Net Loss

Net loss for year to date ended October 28, 2006 was $13.0 million, or 1.3% of revenues, and net loss for the period ended October 29, 2005 was $8.9 million, or 1.3% of revenues. The increase in net loss is mainly attributable to the difference in the number of weeks in each period, (39-weeks as compared to 28-weeks).

Liquidity and Capital Resources

On April 16, 2005, upon emergence from Chapter 11 proceedings, the Company entered into a revolving credit and term loan facility with a group of financial institutions providing for a $130.0 million revolving credit facility and a $6.0 million term loan. Also on April 16, 2005, the Company entered into a supplemental real estate credit facility with another group of lenders, providing for borrowings of up to $28.0 million. Availability under both credit facilities is dependent on levels of accounts receivable, inventory and certain other assets. Interest rates on borrowings under the revolving credit facility vary depending upon the amount of availability. At October 28, 2006 outstanding borrowings under both facilities aggregated $37.0 million and outstanding letters of credit under the revolving credit facility, which are primarily associated with supporting worker’s compensation obligations, amounted to approximately $49.5 million. At such date, availability in excess of outstanding borrowings and letters of credit was approximately $49.6 million. Borrowings under the revolving credit and term loan facility are secured by substantially all the assets of the Company, subject to first liens on certain property by other lenders. Borrowings under the real estate facility are secured by a first lien on substantially all leasehold interests of the Company, and a second lien on realty owned by the Company.

Provisions of both credit facilities, among other things, require the maintenance of certain financial covenants (when availability under the credit facilities is less than $35.0 million for four consecutive days or less than $30.0 million for any one day), and limit the amount of capital expenditures, our assumption of additional debt and our payment of dividends. At no time through the quarter ended October 28, 2006 had we been subject to compliance with these financial covenants because the annual available for borrowing had not dropped to these levels. However, had such an event occurred, we would not have been in compliance with the financial covenants and would have been in default under the terms of the loan agreement at October 28, 2006. Pursuant to our plan of reorganization, we entered into a collateral trust agreement with the collateral trustee in connection with the secured trade lien program. The secured trade lien program is with certain of our vendors and allows us to maintain trade terms.

On December 26, 2006, August 1, 2007 and January 30, 2008, both the revolving credit and term loan facility and the supplemental real estate credit facility were amended to permit the disposal of assets in connection with the closing of certain stores. In March 2008, the maturity date of both facilities were extended to April 13, 2009. (See Note 7 to the financial statements included in the annual report on Form 10-K for year ended February 2, 2008 for additional information).

We also have $4.3 million of borrowings under mortgages secured by the related properties as of October 28, 2006.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

Our financial results are subject to risk from interest rate changes on debt that has variable interest rates. Total variable rate debt outstanding under our loan agreements at October 28, 2006 was $37.0 million with a weighted average interest rate of 10.85%. A 1% change in interest rates would impact pre-tax income by $0.4 million based on the debt outstanding at October 28, 2006. In addition to the variable rate debt we had $4.3 million of fixed rate debt outstanding at October 28, 2006 with a weighted average interest rate of 6.78%. We view the fixed rate debt as a partial hedge against interest rate fluctuations which should minimize the potential impact on earnings from interest rate changes.

ITEM 4. CONTROLS AND PROCEDURES

Disclosure controls and procedures under Rule 13a-15(e) of the Securities Exchange Act of 1934 (the “Exchange Act”) are those controls and other procedures of a company that are designed to ensure that information required to be disclosed by the company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SEC’s rule and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports it files or submits under the Exchange Act is accumulated and communicated to the issuer’s management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

Pursuant to Rule 13a-15(e) under the Exchange Act, our management evaluated the effectiveness of the design and operation of our disclosure controls and procedures with the participation of our principal executive and principal financial officers. Our President and Chief Executive Officer and our Senior Vice President and Chief Financial Officer were not with us during fiscal year 2007. Based on their current observations combined with observations by the disclosure committee, which is comprised of members of management, members of the audit committee and external counsel, management concluded that our disclosure controls and procedures were ineffective as of October 29, 2006 in providing reasonable assurance that material information requiring disclosure was brought to management’s attention on a timely basis and that our financial reporting was reliable.

Change in our Internal Control Over Financial Reporting

Management did not conduct an evaluation of the effectiveness of our internal control over financial reporting as of October 29, 2006. In May 2007, we hired an outside consulting firm to assist management in its evaluation of the effectiveness of our internal controls over financial reporting, including disclosure controls and procedures. They have since determined they will use the framework established in “Internal Control-Integrated Framework”, issued by the Committee of Sponsoring Organizations of the Treadway Commission.

PART II – OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

There have been no material changes to the legal proceedings disclosed in the Company’s Annual Report on Form 10-K for the year ended February 2, 2008.

ITEM 1A. RISK FACTORS

There have been no material changes to the risk factors disclosed in the Company’s Annual Report on Form 10-K for the year ended February 2, 2008.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

No matter was submitted to a vote of security holders during the quarter ended October 28, 2006.

ITEM 6. EXHIBITS

The following are filed as Exhibits to this Report:

Exhibit No.		Description

31.1		Certification of CEO pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended.

31.2		Certification of CFO pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended.

32.1		Certification of CEO pursuant to Rule 13a-14(b) under the Securities Exchange Act of 1934, as amended, and Section 1350 of Chapter 63 of Title 18 of the United States Code.

32.2		Certification of CFO pursuant to Rule 13a-14(b) under the Securities Exchange Act of 1934, as amended, and Section 1350 of Chapter 63 of Title 18 of the United States Code.

Date: May 14, 2008	By:	/s/ Gregory J. Young
	Name: Gregory J. Young
	Title: Chief Executive Officer and President


Date: May 14, 2008	By:	/s/ Tod A. Nestor
	Name: Tod A. Nestor
	Title: Senior Vice President and Chief Financial Officer

			PAGE
PART I.

Item	1.	Financial Statements	4

Item	2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	17

Item	3.	Quantitative and Qualitative Disclosures About Market Risk	21

Item	4.	Controls and Procedures	21

PART II.

Item	1.	Legal Proceedings	22

Item	1A.	Risk Factors	22

Item	4.	Submission of Matters to a Vote of Security Holders	22

Item	6.	Exhibits	22