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 August 2, 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)

                               (781) 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 August
2, 1997, was 13,914,300.



                                       1


                        J. BAKER, INC. AND SUBSIDIARIES
                          Consolidated Balance Sheets
                 August 2, 1997 (unaudited) and February 1, 1997

                                                                                                    
                                                                                       August 2,           February 1,
        Assets                                                                           1997                 1997
        ------                                                                         --------            -------

Current assets:
    Cash and cash equivalents                                                       $  1,711,896          $  3,969,116
    Accounts receivable:
        Trade, net                                                                    14,459,203            14,771,734
        Other                                                                          1,532,264             1,737,786
                                                                                      ----------            ----------
                                                                                      15,991,467            16,509,520
                                                                                      ----------            ----------

    Merchandise inventories                                                          164,268,910           146,045,496
    Prepaid expenses                                                                   9,649,621             6,031,033
    Deferred income taxes                                                             36,159,000            37,548,000
    Assets held for sale                                                                       -            62,255,582
                                                                                    ------------           -----------
             Total current assets                                                    227,780,894           272,358,747
                                                                                     -----------           -----------

Property, plant and equipment, at cost:
    Land and buildings                                                                19,340,925            19,340,925
    Furniture, fixtures and equipment                                                 77,245,839            74,244,548
    Leasehold improvements                                                            24,280,284            23,100,973
                                                                                     -----------           -----------
                                                                                     120,867,048           116,686,446
    Less accumulated depreciation and amortization                                    45,734,247            40,032,801
                                                                                     -----------           -----------
             Net property, plant and equipment                                        75,132,801            76,653,645
                                                                                     -----------           -----------

Deferred income taxes                                                                 26,199,000            26,199,000
Other assets, at cost, less accumulated amortization                                  12,367,151             7,309,411
                                                                                     -----------           -----------
                                                                                    $341,479,846          $382,520,803
                                                                                     ===========           ===========
        Liabilities and Stockholders' Equity

Current liabilities:
    Current portion of long-term debt                                               $  2,035,817          $  2,012,327
    Accounts payable                                                                  48,720,653            57,006,085
    Accrued expenses                                                                  11,365,859            29,837,310
    Income taxes payable                                                               1,198,881             1,380,664
                                                                                     -----------           -----------
             Total current liabilities                                                63,321,210            90,236,386
                                                                                     -----------           -----------

Other liabilities                                                                      3,180,149             6,203,073
Long-term debt, net of current portion                                               129,225,814           140,787,673
Senior subordinated debt                                                               1,470,761             2,951,411
Convertible subordinated debt                                                         70,353,000            70,353,000

Stockholders' equity                                                                  73,928,912            71,989,260
                                                                                     -----------           -----------
                                                                                    $341,479,846          $382,520,803
                                                                                     ===========           ===========


See accompanying notes to consolidated financial statements.

                                       2


                         J. BAKER, INC. AND SUBSIDIARIES
                       Consolidated Statements of Earnings
               For the quarters ended August 2, 1997 and August 3, 1996
                                  (Unaudited)


                                                                                            
                                                                           Quarter                   Quarter
                                                                            Ended                     Ended
                                                                        August 2, 1997            August 3, 1996
                                                                        --------------            --------------

Sales                                                                     $143,929,357              $231,805,391

Cost of sales                                                               80,139,384               130,378,579
                                                                           -----------               -----------

      Gross profit                                                          63,789,973               101,426,812

Selling, administrative and general expenses                                53,926,913                88,310,932

Depreciation and amortization                                                3,500,451                 7,454,120
                                                                            ----------                ----------

      Operating income                                                       6,362,609                 5,661,760

Net interest expense                                                         3,242,501                 3,224,038
                                                                           -----------               -----------

      Earnings before income taxes                                           3,120,108                 2,437,722

Income tax expense                                                           1,216,000                   952,000
                                                                           -----------               -----------

      Net earnings                                                        $  1,904,108              $  1,485,722
                                                                           ===========               ===========

Net earnings per common share:
       Primary                                                           $        0.14             $        0.11
                                                                          ============              ============
       Fully diluted                                                     $        0.14             $        0.11
                                                                          ============              ============

Number of shares used to compute net earnings per common share:
      Primary                                                               13,912,934                13,891,265
                                                                           ===========               ===========
      Fully diluted                                                         13,970,527                13,928,732
                                                                           ===========               ===========

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



See accompanying notes to consolidated financial statements.

                                       3

                        J. BAKER, INC. AND SUBSIDIARIES
                      Consolidated  Statements of Earnings
      For the six  months  ended  August  2,  1997 and August 3, 1996
                                  (Unaudited)


                                                                                            
                                                                        August 2, 1997            August 3, 1996
                                                                        --------------            --------------

Sales                                                                     $281,279,618              $427,335,600

Cost of sales                                                              155,491,836               235,287,939
                                                                           -----------               -----------

      Gross profit                                                         125,787,782               192,047,661

Selling, administrative and general expenses                               109,621,742               167,595,023

Depreciation and amortization                                                6,153,844                14,662,623
                                                                            ----------                ----------

      Operating income                                                      10,012,196                 9,790,015

Net interest expense                                                         6,450,077                 6,001,733
                                                                           -----------               -----------

      Earnings before income taxes                                           3,562,119                 3,788,282

Income tax expense                                                           1,389,000                 1,477,000
                                                                           -----------               -----------

      Net earnings                                                        $  2,173,119              $  2,311,282
                                                                           ===========               ===========

Net earnings per common share:
       Primary                                                           $        0.16             $        0.17
                                                                          ============              ============
       Fully diluted                                                     $        0.16             $        0.17
                                                                          ============              ============

Number of shares used to compute net earnings per common share:
      Primary                                                               13,902,952                13,882,729
                                                                           ===========               ===========
      Fully diluted                                                         13,959,598                13,903,376
                                                                           ===========               ===========

Dividends declared per share                                             $       0.030             $       0.030
                                                                          ============              ============



See accompanying notes to consolidated financial statements.

                                       4


                          J. BAKER, INC. AND SUBSIDIARIES
                        Consolidated Statements of Cash Flows
          For the six  months  ended  August  2,  1997 and August 3, 1996
                                  (Unaudited)

                                                                                              
                                                                          August 2, 1997            August 3, 1996
                                                                          --------------            --------------
Cash flows from operating activities:
      Net earnings                                                        $  2,173,119              $  2,311,282
      Adjustments to reconcile net earnings to cash
        used in operating activities:
         Depreciation and amortization:
             Fixed assets                                                    5,701,470                10,054,455
             Deferred charges, intangible assets and
               deferred financing costs                                        471,724                 4,627,518
         Deferred income taxes                                               1,389,000                 1,520,370
         Change in:
             Accounts receivable                                              (931,947)               (5,443,623)
             Merchandise inventories                                       (25,112,428)              (24,276,016)
             Prepaid expenses                                               (3,618,588)               (4,035,130)
             Accounts payable                                               (8,285,432)               (9,293,968)
             Accrued expenses                                              (16,671,451)              (10,856,406)
             Income taxes payable/receivable                                  (181,783)                7,236,732
             Other liabilities                                                  36,908                   111,558
                                                                          ------------               -----------
                Net cash used in operating
                  activities                                               (45,029,408)              (28,043,228)
                                                                          ------------               -----------

Cash  flows from investing activities: Capital expenditures for:
         Property, plant and equipment                                      (4,180,626)              (10,450,045)
         Other assets                                                       (1,313,109)                  (15,660)
      Payments received on notes receivable                                  1,450,000                 2,438,000
                                                                           -----------               -----------
                Net cash used in investing activities                       (4,043,735)               (8,027,705)
                                                                           -----------               -----------

Cash flows from financing activities:
      Repayment of senior debt                                              (1,500,000)               (1,500,000)
      Proceeds (repayment) of other long-term debt                         (11,287,947)               37,000,000
      Repayment of mortgage payable                                           (250,422)                        -
      Payment of mortgage escrow, net                                          (47,076)                        -
      Proceeds from sales of footwear businesses                            60,134,835                         -
      Proceeds from issuance of common stock                                   183,646                   210,887
      Payment of dividends                                                    (417,113)                 (416,566)
                                                                           -----------               -----------
                Net cash provided by financing activities                   46,815,923                35,294,321
                                                                           -----------               -----------

                Net decrease in cash                                        (2,257,220)                 (776,612)

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

Cash and cash equivalents at end of period                                 $ 1,711,896               $ 2,510,529
                                                                            ==========                ==========

Supplemental disclosure of cash flow information Cash paid (received) for:
      Interest                                                             $ 3,342,945               $5,888,750
      Income taxes                                                             181,783                2,997,370
      Income taxes refunded                                                          -               (8,315,483)
                                                                           ===========               ===========


See accompanying notes to consolidated financial statements

                                       5


                          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 and six months ended August 2, 1997 and August
3, 1996 because its effect would be antidilutive.

3]  During  the  fourth  quarter  of  fiscal  1997,   the  Company   recorded  a
restructuring charge related to its footwear operations.  In connection with the
restructuring,  the Company has reduced its investment in 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 businesses.

      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  $40.1 million were used
to pay down the  Company's  bank  debt.  Sales in the  Company's  SCOA  division
totaled $0 and $44.5 million for the quarters ended August 2, 1997 and August 3,
1996, respectively,  and $9.5 million and $89.2 million for the six months ended
August 2, 1997 and August 3, 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 $0 and $38.1
million for the quarters ended August 2, 1997 and August 3, 1996,  respectively,
and $8.2  million and $65.8  million for the six months ended August 2, 1997 and
August 3, 1996, respectively.

4] On May 30, 1997,  the Company  replaced its $145 million  credit  facility by
obtaining two separate revolving credit facilities, both of which are guaranteed
by J. Baker, Inc. One facility, which finances the Company's apparel businesses,
is  a  $100  million   revolving  credit  facility  with  Fleet  National  Bank,
BankBoston,  N.A., The Chase Manhattan Bank, Imperial Bank, USTrust,  Wainwright
Bank & Trust  Company and Bank Polska Kasa  Opieki  S.A.  (the  "Apparel  Credit
Facility").  The Apparel Credit  Facility is secured by all of the capital stock
of The Casual  Male,  Inc.  and three other  subsidiaries  of the  Company.  The
aggregate  commitment  under the Apparel Credit  Facility will be  automatically
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 the
Apparel  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  "Footwear  Credit  Facility").  The  aggregate  commitment  under the
Footwear Credit  Facility was reduced by $5 million on June 30, 1997.  Aggregate
borrowings  under  the  Footwear  Credit  Facility  are  limited  to  an  amount
determined by a formula based on various  percentages of eligible  inventory and
accounts receivable. Borrowings under the Footwear 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.

                                       6


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 assuming the existing license agreement with the
Company or  rejecting  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 and six months ended August 2, 1997 were $14.1 million and
$23.5 million, respectively.

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 the
Company received a partial  distribution of the amount owed to the Company under
the settlement  during the second  quarter of fiscal 1998. In August,  1997, the
Company  received a fee from a third party by assigning its rights to any future
distributions from Jamesway.

7] On November 10, 1993,  the United States  District  Court for the District of
Minnesota  returned a jury verdict  assessing  royalty damages 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 patent for a system  used to
connect  pairs of shoes.  The jury  verdict  was based on a finding  that  three
different shoe connection  systems used by the Company  infringed Ms.  Maxwell's
patent.  Post trial motions for treble  damages,  attorney's fees and injunctive
relief were granted on March 10, 1995.  The Company  appealed the  judgment.  On
June 11,  1996,  the United  States  Court of Appeals  for the  Federal  Circuit
reversed in part and  affirmed in part and vacated the award of treble  damages,
attorney's fees and injunctive relief. The appellate court's ruling was based on
its  holding  that as a matter of law two of the three shoe  connection  systems
used by the Company did not infringe the patent.  A request by Ms. Maxwell for a
rehearing  en banc was denied by an order dated  August 28,  1996.  Ms.  Maxwell
petitioned  the United  States  Supreme  Court for a writ of  certiorari,  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. The issues for trial on remand include a determination of what,
if anything, is a reasonable royalty for the one shoe connection system that was
not subject to the  reversal  by the Court of  Appeals,  how many pairs of shoes
having the patented  system did the Company sell, and whether the Company's sale
of shoes having the patented system, after actual notice of the patent and while
the  Company  was  changing  to the  two  systems  found  to be  non-infringing,
constitutes  willful  infringement in which event damages payable by the Company
may at the  discretion  of the Court be doubled or trebled.  The trial on remand
commenced  on  September  8,  1997 and is  expected  to  conclude  by the end of
September, 1997.

      A complaint was also filed by Ms. Maxwell in November, 1992 against Morse 
Shoe, Inc. ("Morse"), a subsidiary of the Company, alleging infringement of the
patent referred to above.  The trial has been stayed pending the outcome of the
aforementioned trial.

                                       7


     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 SIX MONTHS OF FISCAL 1998 VERSUS FIRST SIX MONTHS OF FISCAL 1997

      The Company's net sales  decreased by $146.0  million to $281.3 million in
the first six months of fiscal 1998 from $427.3  million in the first six months
of fiscal 1997,  primarily  due to the  disposition  of the  Company's  SCOA and
Parade  of Shoes  businesses  in March,  1997.  Sales in the  Company's  apparel
operations  increased by $8.0 million primarily due to an increase in the number
of Casual  Male Big & Tall  stores in  operation  during the first six months of
fiscal  1998 as  compared  to the  first six  months  of fiscal  1997 and a 1.0%
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 relevant  comparison  periods.) Excluding net sales produced by the
Company's SCOA and Parade of Shoes  businesses of $17.7 million in the first six
months of fiscal 1998 and $155.0 million in the first six months of fiscal 1997,
sales produced by the Company's  Licensed  Discount shoe  department  operations
decreased by $16.8  million to $128.2  million in the first six months of fiscal
1998 from $145.0  million in the first six months of fiscal 1997.  This decrease
was  primarily  due to a  reduction  in the  number of  Licensed  Discount  shoe
departments in operation  during the first six months of fiscal 1998 as compared
to the first six months of fiscal 1997 and a 3.0% decrease in comparable  retail
footwear    store   sales.    (Comparable    retail    footwear    store   sales
increases/decreases  are  based  upon  comparisons  of  weekly  sales  volume in
Licensed Discount shoe departments which were open in corresponding weeks of the
relevant comparison periods.)

      The Company's  cost of sales  constituted  55.3% of sales in the first six
months of fiscal  1998 as  compared to 55.1% of sales in the first six months of
fiscal 1997.  Cost of sales in the  Company's  apparel  operations  was 52.4% of
sales in the first six months of fiscal  1998 as  compared  to 50.8% of sales in
the first six  months  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 57.9% of sales in the first six months of fiscal 1998 as compared
to 56.9% of sales in the first six months of fiscal  1997.  The increase in such
percentage,  which was partially  offset by a change in the Company's  method of
financing its foreign  merchandise  purchases with bank  borrowings in the first
six months of fiscal 1998 versus the use of  bankers'  acceptances  in the first
six months of fiscal 1997,  was  primarily  due to the  increased  proportion of
Licensed Discount shoe department sales to total footwear sales in the first six
months of  fiscal  1998  versus  the first  six  months  of  fiscal  1997.  As a
percentage of sales,  Licensed Discount shoe department sales have a higher cost
of sales than the  aggregate  cost of sales in the  divested  SCOA and Parade of
Shoes businesses.

      Selling,  administrative and general expenses decreased $58.0 million,  or
34.6%,  to $109.6  million  in the first six months of fiscal  1998 from  $167.6
million in the first six months of fiscal 1997 primarily due to the  disposition
of the  Company's  SCOA and Parade of Shoes  businesses  in March,  1997 and the
downsizing   of  the   Company's   Licensed   Discount  shoe  division  and  its
administrative areas and facilities,  coupled with the benefit realized from the
curtailment  of the  Company's  defined  benefit  pension  plan in the first six
months of fiscal 1998. As a percentage  of sales,  selling,  administrative  and
general  expenses  were 39.0% of sales in the first six months of fiscal 1998 as
compared  to 39.2% of sales in the first six  months  of fiscal  1997.  Selling,
administrative  and general  expenses in the Company's  apparel  operations were
41.3% of sales in the first six months of fiscal  1998 as  compared  to 43.5% of
sales in the first six months of fiscal 1997. This decrease was primarily due to
a lower  corporate  overhead  allocation,  resulting from a portion of corporate
overhead  costs for the first six months of fiscal 1998 being  allocated  to the
Company's divested SCOA and Parade of Shoes businesses.  Selling, administrative
and general expenses in the Company's footwear operations were 36.8% of sales in
the first six months of fiscal  1998 as  compared to 37.4% of sales in the first
six months of fiscal 1997.  This  decrease was  primarily  due to the  increased
proportion of Licensed Discount shoe department sales to total footwear sales in
the first six months of
                                       8


fiscal 1998 versus the first six months of fiscal 1997.  The Company's  Licensed
Discount shoe division has lower selling, administrative and general expenses as
a percentage of sales than the  aggregate  selling,  administrative  and general
expenses  as a  percentage  of sales in the  divested  SCOA and  Parade of Shoes
businesses.

      Depreciation  and  amortization  expense  decreased by $8.5 million in the
first six months of fiscal  1998 as  compared  to the first six months 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  businesses.  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
increased  by 2.3% to $10.0  million in the first six months of fiscal 1998 from
$9.8 million in the first six months of fiscal 1997.  As a percentage  of sales,
operating  income was 3.6% in the first six months of fiscal 1998 as compared to
2.3% in the first six months of fiscal 1997.

      Net interest expense  increased  $448,000 to $6.5 million in the first six
months of fiscal  1998 from $6.0  million in the first six months of fiscal 1997
primarily  due  to a  change  in  the  Company's  method  of  financing  foreign
merchandise  purchases  with bank  borrowings  in the first six months of fiscal
1998  versus the use of bankers'  acceptances  in the first six months of fiscal
1997,  partially  offset  by lower  levels of bank  borrowings  in the first six
months of fiscal 1998.

      Taxes on  earnings  for the  first six  months  of  fiscal  1998 were $1.4
million as compared  to taxes of $1.5  million in the first six months of fiscal
1997, yielding an effective tax rate of 39.0% in each case.

      Net earnings for the first six months of fiscal 1998 were $2.2 million, as
compared to net earnings of $2.3 million in the first six months of fiscal 1997,
a decrease of 6.0%.

       SECOND QUARTER OF FISCAL 1998 VERSUS SECOND QUARTER OF FISCAL 1997

      The  Company's net sales  decreased by $87.9 million to $143.9  million in
the second  quarter of fiscal 1998 from $231.8  million in the second quarter of
fiscal 1997. Sales in the Company's apparel operations increased by $4.3 million
primarily  due to an  increase in the number of Casual Male Big & Tall stores in
operation  during the second  quarter of fiscal  1998 as  compared to the second
quarter of fiscal 1997 and a 1.6%  increase in  comparable  apparel store sales.
Excluding  net  sales  produced  by the  Company's  SCOA  and  Parade  of  Shoes
businesses of $82.6 million in the second quarter of fiscal 1997, sales produced
by the Company's Licensed Discount shoe department  operations decreased by $9.6
million to $74.6 million in the second quarter of fiscal 1998 from $84.2 million
in the second  quarter of fiscal  1997.  This  decrease was  primarily  due to a
reduction  in the number of Licensed  Discount  shoe  departments  in  operation
during the second  quarter of fiscal 1998 as  compared to the second  quarter of
fiscal 1997 and a 3.0% decrease in comparable retail footwear store sales.

      The  Company's  cost of sales  constituted  55.7%  of sales in the  second
quarter of fiscal 1998 as  compared  to 56.2% of sales in the second  quarter of
fiscal 1997.  Cost of sales in the  Company's  apparel  operations  was 52.1% of
sales in the second  quarter of fiscal 1998 as compared to 51.0% of sales in the
second  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 59.0% of sales in the second  quarter of fiscal 1998 as compared
to 58.3% of sales in the second  quarter of fiscal  1997.  The  increase in such
percentage,  which was partially  offset by a change in the Company's  method of
financing its foreign  merchandise  purchases with bank borrowings in the second
quarter of fiscal  1998  versus the use of  bankers'  acceptances  in the second
quarter of fiscal 1997, was primarily due to higher markdowns as a percentage of
sales and a lower  initial  markup on  merchandise  purchases  in the  Company's
Licensed  Discount  shoe  division,  coupled  with an  increased  proportion  of
Licensed  Discount shoe  department  sales to total footwear sales in the second
quarter of fiscal 1998 versus the second quarter of fiscal 1997. As a percentage
of sales,  Licensed  Discount shoe department  sales have a higher cost of sales
than the  aggregate  cost of  sales in the  divested  SCOA and  Parade  of Shoes
businesses.

                                       9


      Selling,  administrative and general expenses decreased $34.4 million,  or
38.9%,  to $53.9 million in the second quarter of fiscal 1998 from $88.3 million
in the second  quarter of fiscal 1997  primarily due to the  disposition  of the
Company's SCOA and Parade of Shoes businesses in March,  1997 and the downsizing
of the Company's  Licensed Discount shoe division and its  administrative  areas
and facilities.  As a percentage of sales,  selling,  administrative and general
expenses were 37.5% of sales in the second quarter of fiscal 1998 as compared to
38.1% of sales in the second quarter of fiscal 1997. Selling, administrative and
general expenses in the Company's apparel  operations were 41.4% of sales in the
second  quarter  of  fiscal  1998 as  compared  to 44.2% of sales in the  second
quarter of fiscal 1997.  This decrease was  primarily  due to a lower  corporate
overhead allocation and the increase in comparable apparel store sales. Selling,
administrative  and general expenses in the Company's  footwear  operations were
33.8% of sales in the second  quarter  of fiscal  1998 as  compared  to 35.7% of
sales in the second  quarter of fiscal 1997.  This decrease was primarily due to
the increased  proportion of Licensed  Discount shoe  department  sales to total
footwear sales in the second quarter of fiscal 1998 versus the second quarter of
fiscal 1997.  The Company's  Licensed  Discount shoe division has lower selling,
administrative  and general expenses as a percentage of sales than the aggregate
selling,  administrative  and general  expenses as a percentage  of sales in the
divested SCOA and Parade of Shoes businesses.

      Depreciation  and  amortization  expense  decreased by $4.0 million in the
second  quarter of fiscal 1998 as compared to the second  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  businesses.  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
increased  by 12.4% to $6.4  million in the second  quarter of fiscal  1998 from
$5.7  million in the second  quarter of fiscal 1997.  As a percentage  of sales,
operating  income was 4.4% in the second  quarter of fiscal  1998 as compared to
2.4% in the second quarter of fiscal 1997.

      Net  interest  expense  increased  $18,000  to $3.2  million in the second
quarter of fiscal  1998 from $3.2  million in the second  quarter of fiscal 1997
primarily  due  to a  change  in  the  Company's  method  of  financing  foreign
merchandise  purchases with bank borrowings in the second quarter of fiscal 1998
versus the use of bankers'  acceptances  in the second  quarter of fiscal  1997,
partially  offset by lower levels of bank  borrowings  in the second  quarter of
fiscal 1998.

      Taxes on earnings for the second quarter of fiscal 1998 were $1.2 million,
yielding an  effective  tax rate of 39.0%,  as  compared  to taxes of  $952,000,
yielding an effective tax rate of 39.1%, in the second quarter of fiscal 1997.

      Net earnings for the second  quarter of fiscal 1998 were $1.9 million,  as
compared to net earnings of $1.5  million in the second  quarter of fiscal 1997,
an increase of 28.2%.

Financial Condition

                      AUGUST 2, 1997 VERSUS FEBRUARY 1, 1997

      The increase in merchandise inventories at August 2, 1997 from February 1,
1997 was primarily due to a seasonal increase in the average inventory level per
location.

      The  decrease in assets  held for sale at August 2, 1997 from  February 1,
1997 was due to the receipt of the cash  proceeds from the  divestitures  of the
Company's SCOA and Parade of Shoes businesses in March, 1997.

      The increase in other  assets at August 2, 1997 from  February 1, 1997 was
primarily  the result of the  establishment  of escrow  accounts  related to the
divestitures of the Company's SCOA and Parade of Shoes businesses.

      The decrease in accounts  payable at August 2, 1997 from  February 1, 1997
was primarily due to an increase in direct import merchandise  purchases,  which
are paid for sooner than domestic merchandise purchases, coupled

                                       10


with the  Company's  decision to  eliminate  bankers'  acceptance  financing  of
foreign merchandise purchases in its footwear operations.  The ratio of accounts
payable to  merchandise  inventory  was 29.7% at August 2, 1997,  as compared to
39.0% at February 1, 1997.

      The decrease in accrued  expenses at August 2, 1997 from  February 1, 1997
was  primarily  due to payments  of costs  related to the  restructuring  of the
Company's  footwear  operations,  including the sales of the Company's  SCOA and
Parade of Shoes businesses, and the downsizing and restructuring of its Licensed
Discount shoe division and the Company's administrative areas and facilities.

      The decrease in other  liabilities at August 2, 1997 from February 1, 1997
was 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.

      The decrease in long-term debt, net of current portion,  at August 2, 1997
from February 1, 1997 was due to the  repayment of the Company's  bank debt with
the net cash proceeds  from the sales of the Company's  SCOA and Parade of Shoes
businesses.  The decrease was partially offset by additional  borrowings to meet
seasonal working capital needs and to fund capital expenditures.

Liquidity and Capital Resources
      In the first six months of fiscal 1998, the Company's  primary  sources of
capital to finance its cash needs were the proceeds received on the sales of the
Company's SCOA and Parade of Shoes businesses,  and borrowings under bank credit
facilities.

      On May 30, 1997, the Company  replaced its $145 million credit facility by
obtaining two separate revolving credit facilities, both of which are guaranteed
by J. Baker, Inc. One facility, which finances the Company's apparel businesses,
is  a  $100  million   revolving  credit  facility  with  Fleet  National  Bank,
BankBoston,  N.A., The Chase Manhattan Bank, Imperial Bank, USTrust,  Wainwright
Bank & Trust  Company and Bank Polska Kasa  Opieki  S.A.  (the  "Apparel  Credit
Facility").  The Apparel Credit  Facility is secured by all of the capital stock
of The Casual  Male,  Inc.  and three other  subsidiaries  of the  Company.  The
aggregate  commitment  under the Apparel Credit  Facility will be  automatically
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 the
Apparel  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  "Footwear  Credit  Facility").  The  aggregate  commitment  under the
Footwear Credit  Facility was reduced by $5 million on June 30, 1997.  Aggregate
borrowings  under  the  Footwear  Credit  Facility  are  limited  to  an  amount
determined by a formula based on various  percentages of eligible  inventory and
accounts receivable. Borrowings under the Footwear 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.

      As of August 2, 1997,  the Company had  aggregate  borrowings  outstanding
under its Apparel  Credit  Facility and its Footwear  Credit  Facility  totaling
$84.1  million  and  $42.0  million,  respectively,   consisting  of  loans  and
obligations under letters of credit.

      Net cash used in operating  activities  for the first six months of fiscal
1998 was $45.0  million  compared  to $28.0  million for the first six months of
fiscal  1997.  The $17.0  million  increase was due  primarily  to  expenditures
related to the footwear restructuring and the receipt of an $8.3 million federal
income tax refund in the first six months of fiscal 1997.

      Net cash  provided  by  financing  activities  for the first six months of
fiscal 1998 was $46.8 million compared to $35.3 million for the first six months
of fiscal 1997.  The $11.5 million  increase was primarily  attributable  to the
receipt of $60.1 million in proceeds  from the sales of the  Company's  SCOA and
Parade of Shoes businesses, offset by repayments of debt of $13.0 million in the
first six months of fiscal 1998, as compared to the receipt of

                                       11


$35.5 million in net proceeds of debt in the first six months of fiscal 1997.

      The  Company   invested   $4.2  million  and  $10.5   million  in  capital
expenditures  during  the  first  six  months  of  fiscal  years  1998 and 1997,
respectively,  which generally related to new store and licensed shoe department
openings and the  remodeling of existing  stores and  departments,  coupled with
expenditures  for  general  corporate  purposes.  The  Company  expects to spend
approximately an additional $4.0 million to $6.0 million in capital expenditures
in the last six  months of fiscal  1998,  and  expects  that its total  budgeted
capital  expenditures  for fiscal 1999 will be  approximately  $10.0  million to
$12.0 million.  Such estimates of future expenditures  reflect costs expected to
be incurred for new and remodeled stores and licensed shoe departments,  and for
general corporate purposes.

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

                                                                                        
                                         Actual Openings                 Planned Openings            Total
                                          First - Second                  Third - Fourth         Actual/Planned
      Division                        Quarters of Fiscal 1998          Quarters of Fiscal 1998      Openings
      --------                        -----------------------          -----------------------      --------

      Casual Male                            20                                 15                     35
      Work 'n Gear                            0                                  2                      2
      Licensed Discount                       9                                  2                     11



      Offsetting the above actual and planned store openings, the Company closed
4 Casual  Male  stores,  1 Work 'n Gear  store  and 83  Licensed  Discount  shoe
departments during the first six months of fiscal 1998. The Company has plans to
close approximately an additional 2 Casual Male stores, 1 Work 'n Gear store and
4 Licensed Discount shoe departments during the second half of fiscal 1998.

      The Company  believes that amounts  available  under its revolving  credit
facilities,  along  with  other  potential  sources of funds and cash flows from
operations,  will be  sufficient to meet its  foreseeable  operating and capital
requirements  through the end of the current fiscal year. From time to time, the
Company  evaluates  potential  acquisition  candidates  in pursuit of  strategic
initiatives  and  growth  goals  in its  niche  apparel  markets.  Financing  of
potential  acquisitions  will be determined based on the financial  condition of
the Company at the time of such  acquisitions,  and may include borrowings under
current or new commercial  credit  facilities or the issuance of publicly issued
or privately placed debt or equity securities.

      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.




                                       12


PART II - OTHER INFORMATION

Item 1.  Legal proceedings
         -----------------

         On November 10, 1993, the United States District Court for the District
         of  Minnesota  returned a jury  verdict  assessing  royalty  damages 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
         patent for a system used to connect  pairs of shoes.  The jury  verdict
         was based on a finding that three  different  shoe  connection  systems
         used by the Company infringed Ms. Maxwell's patent.  Post trial motions
         for treble damages,  attorney's fees and injunctive relief were granted
         on March 10, 1995. The Company appealed the judgment. On June 11, 1996,
         the United States Court of Appeals for the Federal Circuit  reversed in
         part and  affirmed  in part and  vacated  the award of treble  damages,
         attorney's fees and injunctive relief. The appellate court's ruling was
         based on its  holding  that as a matter  of law two of the  three  shoe
         connection  systems used by the Company did not infringe the patent.  A
         request by Ms.  Maxwell for a rehearing  en banc was denied by an order
         dated August 28, 1996. Ms. Maxwell petitioned the United States Supreme
         Court for a writ of certiorari,  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.  The issues for trial on remand include a determination of what,
         if anything, is a reasonable royalty for the one shoe connection system
         that was not subject to the reversal by the Court of Appeals,  how many
         pairs of shoes having the  patented  system did the Company  sell,  and
         whether the Company's sale of shoes having the patented  system,  after
         actual  notice of the patent and while the Company was  changing to the
         two   systems   found  to  be   non-infringing,   constitutes   willful
         infringement  in which event damages  payable by the Company may at the
         discretion  of the Court be  doubled  or  trebled.  The trial on remand
         commenced  on  September 8, 1997 and is expected to conclude by the end
         of September, 1997.

         A complaint was also filed by Ms. Maxwell in November, 1992 against 
         Morse Shoe, Inc. ("Morse"), a subsidiary of the Company, alleging 
         infringement of the patent referred to above.  The trial has been 
         stayed pending the outcome of the aforementioned trial.

         The Company is unable to predict the ultimate outcome of these cases or
         the likely monetary exposure to the Company.  However,  a determination
         adverse  to the  Company  in such  proceedings  could  have a  material
         adverse  effect on the  Company's  business,  financial  condition  and
         results of operations.

         The Company is also involved in various claims and lawsuits  incidental
         to its  business.  The Company  does not believe  that these claims and
         lawsuits in the aggregate  will have a material  adverse  effect on the
         Company's business, financial condition and results of operations.


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

    (a)  The  registrant's annual meeting of stockholders was held on June 10,
         1997 (the "Meeting").

    (b)  Ms. Nancy Ryan and Mr. Douglas J. Kahn were elected Class II directors 
         at the Meeting for a three year term.  The term of office for the 
         following directors continued after the Meeting:  Sherman N. Baker, J.
         Christopher Clifford, Ervin D. Cruce, David Pulver, Melvin M. 
         Rosenblatt and Alan I. Weinstein.

    (c)  The  stockholders  voted on the  ratification  of the selection of KPMG
         Peat  Marwick LLP as  independent  auditors  for the fiscal year ending
         January 31, 1998.


                                       13


         The  following  votes  were cast at the  Meeting  with  respect to each
nominee for Class II director:

                                                               
                                           Total vote for            Total vote withheld
                                           each director             from each director
                                           ---------------           -------------------

                  Douglas J. Kahn            12,338,346                   109,625
                  Nancy Ryan                 12,338,446                   109,525


         The  following  votes  were cast at the  Meeting  with  respect  to the
ratification of auditors:

                   For:                          12,352,339
                   Against:                          11,205
                   Abstain:                          84,427


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

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

    (b) No reports on Form 8-K were filed by the  registrant  during the quarter
for which this report is filed.








                                       14


                                   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
         September 15, 1997




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


Date:    Canton, Massachusetts
         September 15, 1997








                                       15







                        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 August 2, 1997









                                       16


                                   EXHIBIT INDEX


                                                                                    
Exhibit                                                                                Page No.



10.  Material Contracts

     (.01)  Executive Employment Agreement dated as of April 1, 1997                    *
            between James D. Lee and J. Baker, Inc.

     (.02)  Executive Employment Agreement dated as of June 5, 1997                     *
            between Roger J. Osborne and J. Baker, Inc.


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


27.  Financial Data Schedule                                                            **






*           Included herein
**          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.