SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C.  20549

                               FORM 10-Q

(Mark One)
  [ X ]           QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                          THE SECURITIES EXCHANGE ACT OF 1934
                  For the quarterly period ended May 3, 1997

                                                        OR

  [    ]          TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                          THE SECURITIES EXCHANGE ACT OF 1934
                  For the transition period from __________ to __________


                       Commission file Number 0-14681
                                J. BAKER, INC.
                (Exact name of registrant as specified in its charter)

      Massachusetts                           04-2866591
 (State of Incorporation)            (I.R.S. Employer Identification Number)

             555 Turnpike Street, Canton, Massachusetts  02021
                 (Address of principal executive offices)

                               (617) 828-9300
                 (Registrant's telephone number, including area code)







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

                          YES   [ X ]          NO

The number of shares  outstanding of the registrant's  common stock as of May 3,
1997, was 13,894,410.

                                     1


                         J. BAKER, INC. AND SUBSIDIARIES
                           Consolidated Balance Sheets
                   May 3, 1997 (unaudited) and February 1, 1997


                                                                                                    
                                                                                        May 3,             February 1,
        Assets                                                                           1997                 1997
                                                                                        -------            -----------

Current assets:
    Cash and cash equivalents                                                       $  2,197,884          $  3,969,116
    Accounts receivable:
        Trade, net                                                                    18,075,556            14,771,734
        Other                                                                          1,598,922             1,737,786
                                                                                     -----------            ----------
                                                                                      19,674,478            16,509,520
                                                                                     -----------            ----------

    Merchandise inventories                                                          165,421,322           146,045,496
    Prepaid expenses                                                                   8,101,203             6,031,033
    Deferred income taxes                                                             37,548,000            37,548,000
    Assets held for sale                                                                       -            62,255,582
                                                                                     -----------           -----------
             Total current assets                                                    232,942,887           272,358,747
                                                                                     -----------           -----------

Property, plant and equipment, at cost:
    Land and buildings                                                                19,340,925            19,340,925
    Furniture, fixtures and equipment                                                 76,173,544            74,244,548
    Leasehold improvements                                                            24,002,860            23,100,973
                                                                                      ----------            ----------
                                                                                     119,517,329           116,686,446
    Less accumulated depreciation and amortization                                    42,494,053            40,032,801
                                                                                     -----------           -----------
             Net property, plant and equipment                                        77,023,276            76,653,645
                                                                                     -----------           -----------

Deferred income taxes                                                                 26,199,000            26,199,000
Other assets, at cost, less accumulated amortization                                  13,383,394             7,309,411
                                                                                     -----------           -----------
                                                                                    $349,548,557          $382,520,803
                                                                                     ===========           ===========
        Liabilities and Stockholders' Equity

Current liabilities:
    Current portion of long-term debt                                               $  2,023,941          $  2,012,327
    Accounts payable                                                                  58,121,690            57,006,085
    Accrued expenses                                                                  15,192,382            29,837,310
    Income taxes payable                                                               1,465,897             1,380,664
                                                                                     -----------            ----------
             Total current liabilities                                                76,803,910            90,236,386
                                                                                     -----------            ----------

Other liabilities                                                                      3,316,581             6,203,073
Long-term debt, net of current portion                                               125,552,251           140,787,673
Senior subordinated debt                                                               1,461,086             2,951,411
Convertible subordinated debt                                                         70,353,000            70,353,000

Stockholders' equity                                                                  72,061,729            71,989,260
                                                                                     -----------           -----------
                                                                                    $349,548,557          $382,520,803
                                                                                     ===========           ===========


See accompanying notes to consolidated financial statements.

                                         2


                    J. BAKER, INC. AND SUBSIDIARIES
                  Consolidated  Statements of Earnings
         For the  quarters  ended May 3, 1997 and May 4, 1996
                        (Unaudited)


                                                                                              
                                                                             Quarter                   Quarter
                                                                              Ended                     Ended
                                                                           May 3, 1997               May 4, 1996
                                                                           -----------               -----------

Sales                                                                     $137,350,261              $195,530,209

Cost of sales                                                               75,352,452               104,909,360
                                                                           -----------               -----------

      Gross profit                                                          61,997,809                90,620,849

Selling, administrative and general expenses                                55,694,829                79,284,091

Depreciation and amortization                                                2,653,393                 7,208,503
                                                                            ----------                ----------

      Operating income                                                       3,649,587                 4,128,255

Net interest expense                                                         3,207,576                 2,777,695
                                                                            ----------                 ---------

      Earnings before income taxes                                             442,011                 1,350,560

Income tax expense                                                             173,000                   525,000
                                                                            ----------                 ---------

      Net earnings                                                        $    269,011              $    825,560
                                                                           ===========               ===========

Net earnings per common share:
       Primary                                                            $       0.02              $       0.06
                                                                           ===========               ===========
       Fully diluted                                                      $       0.02              $       0.06
                                                                           ===========               ===========

Number of shares used to compute net earnings per common share:
      Primary                                                               13,892,969                13,874,323
                                                                           ===========               ===========
      Fully diluted                                                         13,931,335                13,941,926
                                                                           ===========               ===========

Dividends declared per share                                              $      0.015              $      0.015
                                                                           ===========               ===========


See accompanying notes to consolidated financial statements.

                                    3



                       J. BAKER, INC. AND SUBSIDIARIES
                       Consolidated Statements of Cash Flows
            For the  quarters  ended May 3, 1997 and May  4, 1996
                                 (Unaudited)


                                                                                              
                                                                          May 3, 1997                May 4, 1996
                                                                          -----------                -----------
Cash flows from operating activities:
      Net earnings                                                        $    269,011              $    825,560
      Adjustments to reconcile net earnings to cash
        used in operating activities:
         Depreciation and amortization:
             Fixed assets                                                    2,459,480                 4,960,063
             Deferred charges, intangible assets and
               deferred financing costs                                        203,588                 2,258,115
         Deferred income taxes                                                       -                 1,284,922
         Change in:
             Accounts receivable                                            (3,889,958)               (8,576,911)
             Merchandise inventories                                       (26,620,927)              (30,758,819)
             Prepaid expenses                                               (2,070,170)               (1,153,719)
             Accounts payable                                                1,115,605                (3,724,739)
             Accrued expenses                                              (12,844,928)               (7,296,164)
             Income taxes payable/receivable                                    85,233                 7,236,732
             Other liabilities                                                 143,424                    73,328
                                                                           -----------               -----------
                Net cash used in operating
                  activities                                               (41,149,642)              (34,871,632)
                                                                           -----------               -----------

Cash  flows from investing activities: Capital expenditures for:
         Property, plant and equipment                                      (2,829,111)               (5,530,766)
         Other assets                                                         (148,464)                 (459,801)
      Payments received on notes receivable                                    725,000                 1,713,000
                                                                            ----------                ----------
                Net cash used in investing activities                       (2,252,575)               (4,277,567)
                                                                            ----------                ----------

Cash flows from financing activities:
      Repayment of senior debt                                              (1,500,000)               (1,500,000)
      Proceeds (repayment) of other long-term debt                         (15,100,000)               39,000,000
      Repayment of mortgage payable                                           (123,808)                        -
      Payment of mortgage escrow                                               (78,912)                        -
      Proceeds from sales of footwear businesses                            58,630,247                         -
      Proceeds from issuance of common stock                                    11,856                   115,621
      Payment of dividends                                                    (208,398)                 (208,192)
                                                                            ----------                ----------
                Net cash provided by financing activities                   41,630,985                37,407,429
                                                                            ----------                ----------

                Net decrease in cash                                        (1,771,232)               (1,741,770)

Cash and cash equivalents at beginning of year                               3,969,116                 3,287,141
                                                                            ----------                ----------

Cash and cash equivalents at end of period                                $  2,197,884              $  1,545,371
                                                                           ===========               ===========

Supplemental disclosure of cash flow information Cash paid (received) for:
      Interest                                                            $  2,032,569              $  1,528,273
      Income taxes                                                              87,767                   318,829
      Income taxes refunded                                                          -                (8,315,483)
                                                                           ===========              ============


See accompanying notes to consolidated financial statements

                             4



                 J. BAKER, INC. AND SUBSIDIARIES
                             NOTES

1] The accompanying unaudited consolidated financial statements,  in the opinion
of management,  include all adjustments necessary for a fair presentation of the
Company's  financial  position  and results of  operations.  The results for the
interim periods are not  necessarily  indicative of results that may be expected
for the entire fiscal year.

2] Primary  earnings per share is based on the weighted average number of shares
of Common Stock outstanding  during such period.  Stock options and warrants are
excluded from the calculation since they have less than a 3% dilutive effect.

      Fully diluted  earnings per share is based on the weighted  average number
of shares of Common  Stock  outstanding  during  such  period.  Included in this
calculation  is the dilutive  effect of stock options and  warrants.  The common
stock issuable under the 7% convertible  subordinated  notes was not included in
the  calculation  for the quarters ended May 3, 1997 and May 4, 1996 because its
effect would be antidilutive.

3] During the fourth  quarter  of fiscal  1997,  the  Company  restructured  its
footwear operations. In connection with the restructuring, the Company has begun
to downsize its Licensed Discount footwear  division,  and, in March,  1997, the
Company  completed  the sales of its Shoe  Corporation  of America  ("SCOA") and
Parade of Shoes divisions.

      On March 5, 1997, the Company announced that it had sold its SCOA division
to an entity  formed by CHB  Capital  Partners  of Denver,  Colorado  along with
Dennis B. Tishkoff,  President of SCOA, and certain members of SCOA  management.
Net cash proceeds from the  transaction  of  approximately  $38.6 million (which
exclude a $1.7 million payment expected to be received during the second quarter
of fiscal  1998) were used to pay down the  Company's  bank  debt.  Sales in the
Company's SCOA division  totaled $9.5 million and $44.7 million for the quarters
ended May 3, 1997 and May 4, 1996, respectively.

      On March 10, 1997,  the Company  completed the sale of its Parade of Shoes
division to Payless ShoeSource,  Inc. of Topeka,  Kansas. Net cash proceeds from
the transaction of approximately $20 million were used to pay down the Company's
bank debt.  Sales in the Company's Parade of Shoes division totaled $8.2 million
and  $27.7  million  for  the  quarters  ended  May 3,  1997  and  May 4,  1996,
respectively.

4] On May 30, 1997, the Company  refinanced  its $145 million  revolving line of
credit  into  two  separate  revolving  credit  facilities,  both of  which  are
guaranteed  by J. Baker,  Inc. One  facility,  which will be used to finance the
Company's apparel  businesses,  is a $100 million revolving credit facility on a
generally unsecured basis with Fleet National Bank, BankBoston,  N.A., The Chase
Manhattan Bank, Imperial Bank, USTrust and Wainwright Bank & Trust Company.  The
aggregate commitment amount under this revolving credit facility will be reduced
by $10 million,  $12.5 million and $12.5 million on December 31, 1997,  December
31, 1998 and December 31, 1999,  respectively.  Borrowings  under this revolving
credit facility bear interest at variable rates and can be in the form of loans,
bankers'  acceptances  and letters of credit.  This facility  expires on May 31,
2000.

      To finance its Licensed Discount footwear business, the Company obtained a
$55 million  revolving  credit  facility,  secured by  substantially  all of the
assets of the Licensed  Discount  division,  with GBFC,  Inc. and Fleet National
Bank. The aggregate  commitment amount under this revolving credit facility will
be  reduced  by $5 million on June 30,  1997.  Aggregate  borrowings  under this
facility  are  limited by a formula  based on various  percentages  of  eligible
inventory,  in-transit inventory and accounts receivable.  Borrowings under this
revolving credit facility bear interest at variable rates and can be in the form
of loans or letters of credit. This facility expires on May 31, 2000.

5] On June 23,  1995,  Bradlees  Stores,  Inc.  ("Bradlees"),  a licensor of the
Company,  filed for protection under Chapter 11 of the United States  Bankruptcy
Code. At the time of the bankruptcy filing, the Company had outstanding accounts
receivable of  approximately  $1.8 million due from Bradlees.  Under  bankruptcy
law,  Bradlees has the option of  continuing  (assuming)  the  existing  license
agreement with the Company or terminating (rejecting)

                                5


that  agreement.  If the license  agreement is assumed,  Bradlees  must cure all
defaults  under  the  agreement  and  the  Company  will  collect  in  full  the
outstanding past due receivable. The Company has no assurance that the agreement
will be assumed or that Bradlees will continue in business. Although the Company
believes  that the  rejection  of the  license  agreement  or the  cessation  of
Bradlees' business is not probable,  in the event that the agreement is rejected
or Bradlees does not continue in business,  the Company  believes it will have a
substantial claim for damages. If such a claim is necessary, the amount realized
by  the   Company,   relative   to  the   carrying   values  of  the   Company's
Bradlees-related  assets, will be based on the relevant facts and circumstances.
The  Company  does not expect this filing  under the  Bankruptcy  Code to have a
material adverse effect on future earnings.  The Company's sales in the Bradlees
chain for the quarter ended May 3, 1997 were $9.4 million.

6] On October 18, 1995, Jamesway  Corporation  ("Jamesway"),  then a licensor of
the  Company,  filed  for  protection  under  Chapter  11 of the  United  States
Bankruptcy Code. Jamesway liquidated its inventory, fixed assets and real estate
and  ceased  operation  of its  business  in all of its 90 stores.  The  Company
participated   in  Jamesway's   going  out  of  business  sales  and  liquidated
substantially all of its footwear inventory in the 90 Jamesway stores during the
going out of business sales. At the time of the bankruptcy  filing,  the Company
had  outstanding  accounts  receivable  of  approximately  $1.4 million due from
Jamesway.  Because  Jamesway  ceased  operation of its  business,  the Company's
license  agreement was rejected.  The Company has negotiated a settlement of the
amount of its claim with  Jamesway,  which has been  approved by the  Bankruptcy
Court. The Jamesway plan of liquidation was confirmed on June 6, 1997, and it is
anticipated  that partial  distributions of the amount owed to the Company under
the  settlement  will be made  during the second and fourth  quarters  of fiscal
1998.

7] On November 10, 1993,  a federal jury in  Minneapolis,  MN returned a verdict
assessing royalties of $1,550,000, and additional damages of $1,500,000, against
the Company in a patent  infringement suit brought by Susan Maxwell with respect
to a device used to connect  pairs of shoes.  Certain  post trial  motions  were
filed by Susan Maxwell  seeking treble  damages,  attorney's fees and injunctive
relief,  which motions were granted on March 10, 1995.  Judgment was entered for
Maxwell. The Company appealed the judgment.  On June 11, 1996, the United States
Court of Appeals for the Federal Circuit  reversed the trial court's findings in
part,  affirmed  the trial  court's  findings  in part and  vacated the award to
Maxwell  of treble  damages,  attorney's  fees and  injunctive  relief.  Maxwell
subsequently  requested  a  rehearing  in banc of the matter  which  request was
denied by order of the Court  dated  August 28,  1996.  Maxwell  petitioned  the
United States  Supreme  Court for a writ of  certiorari to hear the case,  which
petition was denied on March 17, 1997.  The case has been  remanded to the trial
court for a  redetermination  of  damages  consistent  with the  opinion  of the
appellate court.

      A complaint  was also filed by Susan  Maxwell in  November,  1992  against
Morse Shoe,  Inc., a subsidiary  of the Company,  alleging  infringement  of the
patent referred to above.  The Morse trial was stayed pending the outcome of the
J. Baker  appeal.  In light of the action of the Supreme Court and the remand to
the trial  court,  it is not clear  when a trial  date will be set for the Morse
case.






                               6


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

All references  herein to fiscal 1998 and fiscal 1997 relate to the years ending
January 31, 1998 and February 1, 1997, respectively.

Results of Operations

         First Quarter Fiscal 1998 versus First Quarter Fiscal 1997

      Net  sales  decreased  by $58.1  million  to $137.4  million  in the first
quarter of fiscal 1998 from $195.5  million in the first quarter of fiscal 1997.
Sales in the Company's  apparel  operations  increased by $3.7 million primarily
due to an increase  in the number of Casual Male Big & Tall stores in  operation
during the first  quarter of fiscal  1998 over the first  quarter of fiscal 1997
and a 0.2% increase in comparable apparel store sales (Comparable  apparel store
sales  increases/decreases  are based upon comparisons of weekly sales volume in
Casual  Male  Big & Tall  stores  and Work 'n Gear  stores  which  were  open in
corresponding  weeks  of the two  comparison  periods).  On a pro  forma  basis,
excluding the sales in the Company's SCOA and Parade of Shoes divisions of $17.7
million and $72.4  million for the  quarters  ended May 3, 1997 and May 4, 1996,
respectively,   sales  in  the  Company's  ongoing  Licensed  Discount  footwear
operation decreased by $7.2 million primarily due to a decrease in the number of
licensed  discount  shoe  departments  in operation  during the first quarter of
fiscal  1998  versus the first  quarter of fiscal  1997 and a 3.1%  decrease  in
comparable retail footwear store sales  (Comparable  retail footwear store sales
increases/decreases  are  based  upon  comparisons  of  weekly  sales  volume in
licensed  shoe  departments  which were open in  corresponding  weeks of the two
comparison periods.)

      Cost of sales  constituted  54.9% of sales in the first  quarter of fiscal
1998 as compared to 53.7% of sales in the first quarter of fiscal 1997.  Cost of
sales in the  Company's  apparel  operations  was  52.7%  of sales in the  first
quarter of fiscal  1998 as  compared  to 50.6% of sales in the first  quarter of
fiscal 1997.  The increase in such  percentage  was  primarily  attributable  to
higher  markdowns  as a  percentage  of  sales  and a lower  initial  markup  on
merchandise  purchases.  Cost of sales in the Company's footwear  operations was
56.8% of sales in the first quarter of fiscal 1998 as compared to 55.1% of sales
in the first  quarter  of fiscal  1997.  The  increase  in such  percentage  was
primarily due to the increased  proportion of Licensed  Discount  sales to total
footwear  sales in the first  quarter of fiscal 1998 versus the first quarter of
fiscal  1997.  Licensed  Discount  sales  have a higher  cost of sales  than the
aggregate cost of sales in the divested SCOA and Parade of Shoes divisions.

      Selling,  administrative  and general expenses  decreased $23.6 million or
29.8% in the first  quarter of fiscal 1998 as  compared to the first  quarter of
fiscal 1997 primarily due to the  divestitures  of the Company's SCOA and Parade
of  Shoes  divisions  in  March,  1997  and  the  downsizing  of  the  Company's
administrative  areas  and  facilities.  As  a  percentage  of  sales,  selling,
administrative  and general expenses were 40.5% of sales in the first quarter of
fiscal 1998 which was  comparable  to the 40.5% of sales in the first quarter of
fiscal  1997.  Selling,  administrative  and general  expenses in the  Company's
apparel  operations  were 41.2% of sales in the first  quarter of fiscal 1998 as
compared to 42.8% of sales in the first  quarter of fiscal 1997.  This  decrease
was primarily due to a lower corporate overhead allocation,  as a portion of the
first  quarter of fiscal 1998  corporate  overhead  costs were  allocated to the
Company's divested SCOA and Parade of Shoes divisions.  Selling,  administrative
and general expenses in the Company's footwear operations were 39.9% of sales in
the first  quarter  of fiscal  1998 as  compared  to 39.5% of sales in the first
quarter of fiscal 1997.  This  increase  was  primarily  due to higher  selling,
administrative  and general  expenses as a  percentage  of sales in the divested
SCOA and  Parade of Shoes  divisions  during the first  quarter  of fiscal  1998
versus the first quarter of fiscal 1997.

      Depreciation  and  amortization  expense  decreased by $4.6 million in the
first  quarter of fiscal 1998 as  compared  to the first  quarter of fiscal 1997
primarily  due to the write-off of certain  fixed and  intangible  assets in the
fourth  quarter of fiscal  1997  related  to the  overall  restructuring  of the
Company's  footwear  divisions.  This decrease was  partially  offset by capital
expenditures for depreciable and amortizable assets.

      As a result of the above described effects, the Company's operating income
decreased by 11.6% to $3.6 million in the first quarter of fiscal 1998 from $4.1
million in the first quarter of fiscal 1997. As a percentage of

                                  7


sales, operating income was 2.7% in the first quarter of fiscal 1998 as compared
to 2.1% in the first quarter of fiscal 1997.

      Net  interest  expense  increased  $430,000  to $3.2  million in the first
quarter of fiscal  1998 from $2.8  million in the first  quarter of fiscal  1997
primarily due to higher interest rates.

      Taxes on  earnings  for the first  quarter  of fiscal  1998 were  $173,000
yielding an  effective  tax rate of 39.1%,  as  compared  to taxes of  $525,000,
yielding an effective tax rate of 38.9% in the first quarter of fiscal 1997.

      Net  earnings  for the first  quarter  of fiscal  1998  were  $269,000  as
compared to net  earnings of $826,000  in the first  quarter of fiscal  1997,  a
decrease of 67.4%.

Financial Condition

                May 3, 1997 versus February 1, 1997

      The increase in accounts  receivable  at May 3, 1997 from February 1, 1997
is primarily due to seasonal factors,  licensed sales in April being higher than
licensed sales in January.

      Merchandise  inventories  at May 3, 1997 were  higher  than at February 1,
1997  primarily due to a seasonal  increase in the average  inventory  level per
location.

      Assets held for sale  decreased to zero from the $62.3 million  balance at
February 1, 1997 due to receipt of the cash  proceeds from the  divestitures  of
the SCOA and Parade of Shoes divisions in March, 1997.

      The increase in other assets is primarily the result of the  establishment
of escrow accounts  related to the  divestitures of the SCOA and Parade of Shoes
divisions.

      The ratio of accounts payable to merchandise inventory was 35.1% at May 3,
1997 as compared to 39.0% at February 1, 1997. This decrease is primarily due to
an increase in direct import purchases,  which are paid for sooner than domestic
purchases,  coupled with the Company's decision to eliminate bankers' acceptance
financing of foreign purchases in its footwear  business.  The ratio of accounts
payable to merchandise inventory was 32.0% at May 4, 1996.

      Accrued  expenses at May 3, 1997 decreased from the balance at February 1,
1997  primarily  due to payments of costs  related to the  restructuring  of the
Company's footwear operations, including the divestitures of the SCOA and Parade
of Shoes divisions and the downsizing and restructuring of the Licensed Discount
division and the Company's administrative areas and facilities.

      Other liabilities at May 3, 1997 decreased from the balance at February 1,
1997 due to payment of $3.0 million to former  stockholders  of SCOA in order to
satisfy a contractual contingent payment obligation,  based on earnings, to such
former SCOA stockholders.

      Debt decreased  $16.7 million to $197.4 million at May 3, 1997 from $214.1
million at  February 1, 1997 due to the use of the net cash  proceeds  from both
the SCOA and Parade of Shoes  transactions  to pay down the Company's bank debt.
The decrease was  partially  offset by  additional  borrowings  to meet seasonal
working capital needs and to fund capital expenditures.

Liquidity and Capital Resources
      On May 30, 1997, the Company refinanced its $145 million revolving line of
credit  into  two  separate  revolving  credit  facilities,  both of  which  are
guaranteed  by J. Baker,  Inc. One  facility,  which will be used to finance the
Company's apparel  businesses,  is a $100 million revolving credit facility on a
generally unsecured basis with Fleet National Bank, BankBoston,  N.A., The Chase
Manhattan Bank, Imperial Bank, USTrust and Wainwright Bank & Trust Company.  The
aggregate commitment amount under this revolving credit facility will be reduced
by $10 million,  $12.5 million and $12.5 million on December 31, 1997,  December
31, 1998 and December 31, 1999,

                                     8


respectively.  Borrowings  under this revolving credit facility bear interest at
variable rates and can be in the form of loans, bankers' acceptances and letters
of credit. This facility expires on May 31, 2000.

      To finance its Licensed Discount footwear business, the Company obtained a
$55 million  revolving  credit  facility,  secured by  substantially  all of the
assets of the Licensed  Discount  division,  with GBFC,  Inc. and Fleet National
Bank. The aggregate  commitment amount under this revolving credit facility will
be  reduced  by $5 million on June 30,  1997.  Aggregate  borrowings  under this
facility  are  limited by a formula  based on various  percentages  of  eligible
inventory,  in-transit inventory and accounts receivable.  Borrowings under this
revolving credit facility bear interest at variable rates and can be in the form
of loans or letters of credit. This facility expires on May 31, 2000.

      Aggregate borrowings under the Company's revolving lines of credit totaled
$128.0  million  and  $128.7  million  as of May  3,  1997  and  May  30,  1997,
respectively, consisting of loans and obligations under letters of credit.

      Following is a table showing actual and planned store openings by division
for fiscal 1998:

                                                                                        
                                        Actual Openings                 Planned Openings             Total
                                            First                       Second - Fourth         Actual/Planned
      Division                        Quarter Fiscal 1998              Quarter Fiscal 1998          Openings
      --------                        -------------------              -------------------      --------------

      Casual Male                            17                                 23                     40
      Work 'n Gear                            0                                  2                      2
      Licensed                                4                                  7                     11


      Offsetting the above actual and planned store openings, the Company closed
1 Casual  Male store and 78  licensed  departments  during the first  quarter of
fiscal 1998. The Company has plans to close approximately an additional 2 Casual
Male stores and 7 licensed departments during the second through fourth quarters
of fiscal 1998.

      This Form 10-Q contains forward looking  statements  within the meaning of
Section 27A of the  Securities  Act of 1933 and  Section  21E of the  Securities
Exchange Act of 1934. The Company's actual results could differ  materially from
those set forth in the  forward-looking  statements  and may  fluctuate  between
operating  periods.  The  information  on store  openings and closings  reflects
management's  current  plans and should not be  interpreted  as an  assurance of
actual future  developments.  The actual  number of store  openings and closings
will depend on the  availability  of  attractively  priced sites for openings of
apparel  stores,  the ability of the Company to  negotiate  leases on  favorable
terms,  operating  results  of  each  site  and  the  actions  of the  Company's
licensors.

      The Company  believes that amounts  available  under its revolving  credit
facilities,  along with internally  generated funds,  will be sufficient to meet
its operating and capital requirements under ordinary  circumstances through the
end of the current fiscal year.





                                     9


PART II - OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K

    (a)  The Exhibits in the Exhibit Index are filed as part of this report.

    (b)  A report on Form 8-K was  filed by the  Registrant  on March  20,  1997
         concerning  the  sale by the  Registrant  of  substantially  all of the
         assets of its Shoe  Corporation of America  division and of the sale of
         the Registrant's Parade of Shoes division.

         A report  on Form  8-K/A was filed by the  Registrant  on May 16,  1997
         amending  the  Form  8-K  filed  on  March  20,  1997  to  include  the
         Registrant's Pro Forma consolidated condensed balance sheet at February
         1, 1997 and the Pro Forma  consolidated  statements of earnings for the
         year ended  February 1, 1997 giving effect to the  dispositions  by the
         Registrant of its SCOA and Parade of Shoes divisions.








                                     10


                                SIGNATURES




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





                                    J. BAKER, INC.





                                    By:/s/Alan I. Weinstein
                                       Alan I. Weinstein
                                       President and Chief Executive Officer

Date:    Canton, Massachusetts
         June 12, 1997




                                    By:/s/Philip Rosenberg
                                      Philip Rosenberg
                                      Executive Vice President, Chief Financial
                                      Officer and Treasurer


Date:    Canton, Massachusetts
         June 12, 1997









                               11









                  SECURITIES AND EXCHANGE COMMISSION

                        WASHINGTON, DC  20549


                          -------------------


                              EXHIBITS

                             Filed with

                     Quarterly Report on Form 10-Q

                                of

                           J. BAKER, INC.

                        555 Turnpike Street

                         Canton, MA  02021

                  For the Quarter ended May 3, 1997








                               12


                          EXHIBIT INDEX


                                                                                                       
Exhibit                                                                                                   Page No.
- -------                                                                                                   -------


10.  Material Contracts

     (.01)  Credit Agreement by and among the Casual Male, Inc., TCM Holding                                    *
            Co., Inc., WGS Corp., TCMB&T, Inc. and J. Baker, Inc., and Fleet
            National  Bank and  BankBoston,  N.A.,  et al,  dated May 30,  1997,
            attached.

     (.02)  Loan and Security Agreement between JBI, Inc., Morse Shoe, Inc.                                     *
            and JBI Holding Company, Inc., and GBFC, Inc. and Fleet National
            Bank, dated May 30, 1997, attached.

     (.03)  Asset Purchase Agreement, dated as of March 5, 1997, by and between                                 **
            Shoe Corporation of America, Inc. and JBI, Inc.


11.  Computation of Primary and Fully Diluted Earnings Per Share, attached.                                     *
     -----------------------------------------------------------

27.  Financial Data Schedule                                                                                   ***
     -----------------------











*  Included herein
** Filed as an exhibit to Form 8-K on March 20, 1997 and incorporated herein by
   reference thereto.
** This exhibit has been filed with the Securities and Exchange Commission as 
   part of J. Baker, Inc.'s electronic  submission of this Form 10-Q under 
   EDGAR filing requirements.  It has not been included  herein.