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


                                    FORM 10-Q


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

For the quarterly period ended October 30, 2004

                                       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 0-20052

                                STEIN MART, INC.
             (Exact name of registrant as specified in its charter)


Florida                                                   64-0466198
(State or other jurisdiction of                           (I.R.S. Employer
incorporation or organization)                            Identification Number)


1200 Riverplace Blvd., Jacksonville, Florida              32207
(Address of principal executive offices)                  (Zip Code)

       Registrant's telephone number, including area code: (904) 346-1500


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed  by  Section  13 or 15 (d) of the  Securities  Exchange  Act of 1934
during the preceding 12 months (or for such shorter  period that the  registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days.
Yes [X]   No [  ]

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).
Yes [X]   No [  ]

At November 27, 2004, the latest practicable date, the Registrant had issued and
outstanding an aggregate of 42,535,546 shares of its common stock.




                                STEIN MART, INC.
                                TABLE OF CONTENTS


                                                                            PAGE
PART I - FINANCIAL INFORMATION

Item 1.   Financial Statements:

          Balance Sheets at October 30, 2004, January 31, 2004
              and November 1, 2003                                            3

          Statements of Operations for the 13 Weeks and 39 Weeks
              Ended October 30, 2004 and November 1, 2003                     4

          Statements of Cash Flows for the 39 Weeks Ended
              October 30, 2004 and November 1, 2003                           5

          Notes to Financial Statements                                       6

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

Item 3.   Quantitative and Qualitative Disclosures about Market Risk         16

Item 4.   Controls and Procedures                                            16

PART II - OTHER INFORMATION

Item 6.   Exhibits and Reports on Form 8-K                                   16

SIGNATURES                                                                   17

                                       2





                                Stein Mart, Inc.
                                 Balance Sheets
                                 (In thousands)


                                                               October 30,        January 31,        November 1,
                                                                  2004               2004               2003
                                                             --------------     --------------     --------------
                                                                                            
ASSETS                                                         (Unaudited)                           (Unaudited)
Current assets:
Cash and cash equivalents                                        $ 35,146           $ 11,965           $ 13,555
Trade and other receivables                                         3,934              4,227              9,359
Inventories                                                       322,664            283,379            365,494
Prepaid expenses and other current assets                          14,962              6,227             10,115
                                                             --------------     --------------     --------------
    Total current assets                                          376,706            305,798            398,523

Property and equipment, net                                        79,655             76,934             81,541
Other assets                                                       10,724             10,297             10,091
                                                             --------------     --------------     --------------
    Total assets                                                 $467,085           $393,029           $490,155
                                                             ==============     ==============     ==============
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable                                                 $129,191           $ 59,046           $123,206
Accrued liabilities                                                69,437             60,715             58,898
                                                             --------------     --------------     --------------
    Total current liabilities                                     198,628            119,761            182,104

Notes payable to banks                                                -               24,962             74,968
Other liabilities                                                  20,114             20,628             21,151
                                                             --------------     --------------     --------------
    Total liabilities                                             218,742            165,351            278,223

COMMITMENTS AND CONTINGENCIES
Stockholders' equity:
Preferred stock - $.01 par value; 1,000,000 shares
 authorized; no shares outstanding
Common stock - $.01 par value; 100,000,000 shares
 authorized; 42,494,654, 41,993,529 and 41,729,713
 shares issued and outstanding, respectively                          425                420                417
Paid-in capital                                                     8,865              3,196              1,374
Unearned compensation                                                (454)              (309)              (370)
Retained earnings                                                 239,507            224,371            210,511
                                                             --------------     --------------     --------------
    Total stockholders' equity                                    248,343            227,678            211,932
                                                             --------------     --------------     --------------
    Total liabilities and stockholders' equity                   $467,085           $393,029           $490,155
                                                             ==============     ==============     ==============


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

                                       3





                                Stein Mart, Inc.
                            Statements of Operations
                                   (Unaudited)
                    (In thousands, except per share amounts)


                                                                       13 Weeks Ended                        39 Weeks Ended
                                                             ---------------------------------     ---------------------------------
                                                               October 30,        November 1,        October 30,        November 1,
                                                                  2004               2003               2004               2003
                                                             --------------     --------------     --------------     --------------
                                                                                                              
Net sales                                                        $330,432           $313,559         $1,014,664           $942,713

Cost of merchandise sold                                          253,920            240,139            754,880            715,327
                                                             --------------     --------------     --------------     --------------
Gross profit                                                       76,512             73,420            259,784            227,386

Selling, general and administrative expenses                       83,192             92,520            245,740            253,800

Other income, net                                                   3,293              3,275             10,460              9,959
                                                             --------------     --------------     --------------     --------------
Income (loss) from operations                                      (3,387)           (15,825)            24,504            (16,455)

Interest income                                                       108                -                  181                -

Interest expense                                                      -                 (421)               (39)            (1,313)
                                                             --------------     --------------     --------------     --------------
Income (loss) from continuing operations before
  income taxes                                                     (3,279)           (16,246)            24,646            (17,768)

Income tax benefit (provision)                                      1,246              6,174             (9,365)             6,752
                                                             --------------     --------------     --------------     --------------
Income (loss) from continuing operations                           (2,033)           (10,072)            15,281            (11,016)

Loss from discontinued operations, net of tax
  benefit                                                             -                 (327)              (145)              (643)
                                                             --------------     --------------     --------------     --------------

Net income (loss)                                                $ (2,033)          $(10,399)        $   15,136           $(11,659)
                                                             ==============     ==============     ==============     ==============

Basic income (loss) per share:
Continuing operations                                              $(0.05)            $(0.24)             $0.36             $(0.26)
Discontinued operations                                               -                (0.01)               -                (0.02)
                                                             --------------     --------------     --------------     --------------
Total                                                              $(0.05)            $(0.25)             $0.36             $(0.28)
                                                             ==============     ==============     ==============     ==============

Diluted income (loss) per share:
Continuing operations                                              $(0.05)            $(0.24)             $0.36             $(0.26)
Discontinued operations                                               -                (0.01)               -                (0.02)
                                                             --------------     --------------     --------------     --------------
Total                                                              $(0.05)            $(0.25)             $0.36             $(0.28)
                                                             ==============     ==============     ==============     ==============

Weighted-average shares outstanding - Basic                        42,394             41,658             42,181             41,615
                                                             ==============     ==============     ==============     ==============
Weighted-average shares outstanding -Diluted                       42,394             41,658             42,578             41,615
                                                             ==============     ==============     ==============     ==============


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

                                       4





                                Stein Mart, Inc.
                            Statements of Cash Flows
                                   (Unaudited)
                                 (In thousands)


                                                                                          39 Weeks Ended
                                                                                ---------------------------------
                                                                                  October 30,        November 1,
                                                                                     2004               2003
                                                                                --------------     --------------
                                                                                                 
Cash flows from operating activities:
  Net income (loss)                                                                  $15,136           $(11,659)
  Adjustments to reconcile net income (loss) to net cash provided by
   (used in) operating activities:
      Depreciation and amortization                                                   13,401             14,399
      Impairment (recovery) of property and other assets                                (245)             2,290
      Store closing charges                                                            1,340              6,325
      Deferred income taxes                                                              966             (1,412)
      Restricted stock compensation                                                       80                 28
      Tax benefit from exercise of stock options                                       1,009                -
      Changes in assets and liabilities:
        Trade and other receivables                                                      293             (4,440)
        Inventories                                                                  (39,285)           (68,264)
        Prepaid expenses and other current assets                                     (8,735)            (5,454)
        Other assets                                                                    (427)            (2,690)
        Accounts payable                                                              70,145             52,734
        Accrued liabilities                                                            8,410              3,036
        Income taxes payable                                                             -               (5,353)
        Other liabilities                                                             (2,508)             2,065
                                                                                --------------     --------------
  Net cash provided by (used in) operating activities                                 59,580            (18,395)
Cash flows used in investing activities:
  Capital expenditures                                                               (15,877)           (11,783)
Cash flows from financing activities:
  Net (payments) borrowings under notes payable to banks                             (24,962)            33,618
  Proceeds from exercise of stock options                                              4,034                -
  Proceeds from employee stock purchase plan                                             406                468
  Purchase of common stock                                                               -                 (212)
                                                                                --------------     --------------
  Net cash (used in) provided by financing activities                                (20,522)            33,874
                                                                                --------------     --------------
Net increase in cash and cash equivalents                                             23,181              3,696
Cash and cash equivalents at beginning of year                                        11,965              9,859
                                                                                --------------     --------------
Cash and cash equivalents at end of period                                           $35,146           $ 13,555
                                                                                ==============     ==============
Supplemental disclosures of cash flow information:
  Interest paid                                                                      $    64           $  1,240
  Income taxes paid                                                                   15,709              7,811


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

                                       5



                                STEIN MART, INC.
                          NOTES TO FINANCIAL STATEMENTS
                                October 30, 2004
                                   (Unaudited)
           (Dollars in tables in thousands, except per share amounts)

1.   Basis of Presentation
The accompanying unaudited financial statements have been prepared in accordance
with generally accepted accounting  principles for interim financial information
and with the instructions to Form 10-Q. Accordingly,  they do not include all of
the  information  and  footnotes  required  by  generally  accepted   accounting
principles for complete financial statements. In the opinion of management,  all
adjustments (consisting of normal recurring accruals) considered necessary for a
fair presentation have been included.  Operating results for the 39-week periods
are not  necessarily  indicative  of the results  that may be  expected  for the
entire year.  For further  information,  refer to the financial  statements  and
footnotes  thereto  included in the Stein Mart,  Inc. annual report on Form 10-K
for the year ended January 31, 2004.

Certain  reclassifications  have been made to the 2003  financial  statements to
conform to the 2004 presentation.

2.   Stock-Based Compensation
The Company has adopted the disclosure-only provisions of Statement of Financial
Accounting  Standards ("SFAS") No. 123, as amended by SFAS No. 148,  "Accounting
for  Stock-Based  Compensation".  Accordingly,  no  compensation  cost  has been
recognized for the Company's stock option plans.  Restricted stock awards issued
by the  Company  are  accounted  for in  accordance  with APB 25.  The  employee
compensation cost is included in net income, as reported, throughout the vesting
period. Had compensation cost of the Company's stock-based plans been determined
consistent  with the  provisions  of SFAS No. 123, the  Company's net income and
earnings per share would have been changed to the following pro forma amounts:




                                                                       13 Weeks Ended                        39 Weeks Ended
                                                             ---------------------------------     ---------------------------------
                                                                 Oct. 30,           Nov. 1,           Oct. 30,            Nov. 1,
                                                                  2004               2003               2004               2003
                                                             --------------     --------------     --------------     --------------
                                                                                                              
Net income (loss) - as reported                                   $(2,033)          $(10,399)           $15,136           $(11,659)

Add:  Restricted stock-based employee
compensation expense included in reported
net income (loss), net of related tax effects                          20                  9                 50                 18

Deduct:  Total stock-based employee
compensation expense determined under the
fair value based method for all awards, net of
related tax effects                                                  (259)              (363)              (828)            (1,105)
                                                             --------------     --------------     --------------     --------------

Net income (loss) - pro forma                                     $(2,272)          $(10,753)           $14,358           $(12,746)
                                                             ==============     ==============     ==============     ==============

Basic earnings (loss) per share - as reported                      $(0.05)            $(0.25)             $0.36             $(0.28)
Diluted earnings (loss) per share - as reported                    $(0.05)            $(0.25)             $0.36             $(0.28)

Basic earnings (loss) per share - pro forma                        $(0.05)            $(0.26)             $0.34             $(0.31)
Diluted earnings (loss) per share - pro forma                      $(0.05)            $(0.26)             $0.34             $(0.31)


3.   Discontinued Operations
Two of the stores  closed during 2003 and one store closed during 2004 (see Note
5) are reported as discontinued operations.  SFAS No. 144 requires closed stores
to be classified as  discontinued  operations when the operations and cash flows
of the stores have been eliminated from ongoing operations. To determine if cash
flows have been  eliminated  from  ongoing  operations,  management  evaluated a
number of factors, including: proximity to a

                                       6



                                STEIN MART, INC.
                          NOTES TO FINANCIAL STATEMENTS

remaining  store,  physical  location within a metropolitan or  non-metropolitan
area and  transferability  of sales between open and closed locations.  Based on
these criteria,  management  determined that these three closed stores should be
accounted for as discontinued operations.  The prior year's operating activities
for  these  stores  have  also  been  reclassified  to "Loss  from  discontinued
operations, net of tax benefit" in the accompanying Statements of Operations.

Discontinued  operations  generated no sales  during the third  quarter of 2004,
sales of $2.4 million during the third quarter of 2003 and sales of $0.9 million
and $7.3 million during the first 39 weeks of 2004 and 2003, respectively.  Loss
from  discontinued  operations,  net  of  tax  benefit  includes  the  following
components:




                                                                       13 Weeks Ended                        39 Weeks Ended
                                                             ---------------------------------     ---------------------------------
                                                                 Oct. 30,           Nov. 1,            Oct. 30,           Nov. 1,
                                                                  2004               2003               2004               2003
                                                             --------------     --------------     --------------     --------------
                                                                                                               
          Loss from operations                                     $ -                 $(527)             $(234)           $(1,037)
          Income tax benefit                                         -                   200                 89                394
                                                             --------------     --------------     --------------     --------------
          Loss from discontinued operations,
            net of tax benefit                                     $ -                 $(327)             $(145)           $  (643)
                                                             ==============     ==============     ==============     ==============


See  Notes 4 and 5 for a  description  of asset  impairment  and  store  closing
charges included in loss from discontinued  operations for the first 39 weeks of
2004 and 2003.

4.   Impairment of Long-lived Assets
The Company follows SFAS No. 144,  "Accounting for the Impairment or Disposal of
Long-lived   Assets,"  which  requires  impairment  losses  to  be  recorded  on
long-lived assets used in operations whenever events or changes in circumstances
indicate that the net carrying  amounts may not be  recoverable.  For long-lived
assets  held for use,  an  impairment  loss is  recognized  if the sum of future
undiscounted  cash flows  from the use of the  assets is less than the  carrying
value of the assets.  The amount of the  impairment  charge is the excess of the
carrying  value  of the  asset  over  its  fair  value.  Fair  value is based on
estimated market values for similar assets.

During the first 39 weeks of 2004,  the Company  recovered $0.2 million of asset
impairment  charges recorded during 2003, as the actual loss incurred to dispose
of certain assets was lower then previously estimated.  During the third quarter
of 2003, the Company recorded a pre-tax asset impairment  charge of $1.5 million
to reduce the carrying  value of  furniture,  fixtures,  equipment and leasehold
improvements in certain  under-performing  stores to their respective  estimated
fair value.  These assets were held for use. This charge is included in selling,
general and  administrative  expenses in the Statement of Operations  for the 13
and 39 weeks ended November 1, 2003.

During  the  first  quarter  of 2003,  the  Company  recorded  a  pre-tax  asset
impairment  charge of $0.8  million to reduce the carrying  value of  furniture,
fixtures,  equipment  and  leasehold  improvements  held for use in four  stores
closed in 2003. This charge is included in selling,  general and  administrative
expenses in the  Statements  of  Operations  for the 39 weeks ended  November 1,
2003, except for $42,000 which is included in loss from discontinued operations,
net of tax benefit.

5.   Store Closing Charges
The Company  closed  seven stores  during the first 39 weeks of 2004,  incurring
minimal lease termination and severance costs.

The Company  closed 16 stores  during 2003,  12 of which were closed  during the
first 39 weeks  of 2003,  incurring  pre-tax  charges  of $6.6  million  for the
present value of lease termination costs.  During the third quarter of 2004, the
Company  recorded a $0.9 million  pre-tax  charge to adjust  estimated  sublease
income for four locations closed in 2003 and an early lease  termination for one
other location. The four stores were closed during the third quarter of 2003 and
lease termination costs, net of estimated sublease income, were recorded in that
period.   Store   closing   charges  are   included  in  selling,   general  and
administrative expenses in the Statements of Operations, except for

                                       7



                                STEIN MART, INC.
                          NOTES TO FINANCIAL STATEMENTS

$154,000  in 2004  and  $135,000  in  2003  which  are  included  in  loss  from
discontinued operations, net of tax benefit for the 39-week periods.

The  following  tables show the  activity in the store  closing  reserve for the
first 39 weeks of 2004 and 2003:




                                                                 Jan. 31,                                                 Oct. 30,
                                                                  2004              Charges           Payments             2004
                                                             --------------     --------------     --------------     --------------
                                                                                                                
        Continuing operations:
          Lease termination costs                                  $8,780             $1,028             $2,314             $7,494
          Severance                                                   131                579                580                130
          Other                                                       105                -                  105                -
                                                             --------------     --------------     --------------     --------------
                                                                    9,016              1,607              2,999              7,624
                                                             --------------     --------------     --------------     --------------
        Discontinued operations:
          Lease termination costs                                     159                 77                236                -
          Severance                                                    19                 77                 96                -
                                                             --------------     --------------     --------------     --------------
                                                                      178                154                332                -
                                                             --------------     --------------     --------------     --------------
        Total store closing reserve                                $9,194             $1,761             $3,337             $7,624
                                                             ==============     ==============     ==============     ==============





                                                                 Feb. 1,                                                  Nov. 1,
                                                                  2003              Charges           Payments             2003
                                                             --------------     --------------     --------------     --------------
                                                                                                                
        Continuing operations:
          Lease termination costs                                  $4,982             $6,587             $1,816             $9,753
          Severance                                                   -                  552                320                232
                                                             --------------     --------------     --------------     --------------
                                                                    4,982              7,139              2,136              9,985
        Discontinued operations:
          Severance                                                   -                  135                135                -
                                                             --------------     --------------     --------------     --------------
        Total store closing reserve                                $4,982             $7,274             $2,271             $9,985
                                                             ==============     ==============     ==============     ==============


The store closing reserve at October 30, 2004,  January 31, 2004 and November 1,
2003 includes a current portion (in accrued  liabilities) of $3.1 million,  $2.8
million  and $3.6  million,  respectively,  and a  long-term  portion  (in other
liabilities) of $4.5 million, $6.4 million and $6.4 million, respectively.

The tables below set forth the components of loss from operations for all stores
closed during 2004 and 2003.  The 2004 tables  present the losses from the seven
stores that closed  during the first 39 weeks of 2004.  The 2003 tables  present
the sum of the losses  from the seven  stores  that  closed  during the first 39
weeks of 2004 and the 16 stores closed during fiscal year 2003.




                                                                Operating Results Of Closed Stores Included In:
                                                             ----------------------------------------------------
                                                               Continuing        Discontinued       Total Closed
13 weeks ended October 30, 2004:                               Operations         Operations           Stores
- -------------------------------                              --------------     --------------     --------------
                                                                                              
Sales                                                            $   650             $  -              $   650
Cost of sales                                                        651                -                  651
                                                             --------------     --------------     --------------
Gross profit                                                          (1)               -                   (1)
Selling, general and administrative expenses                       1,269                -                1,269
Other income, net                                                     (2)               -                   (2)
                                                             --------------     --------------     --------------
Loss from operations                                             $(1,272)            $  -              $(1,272)
                                                             ==============     ==============     ==============
# of stores closed in 2004                                             6                  1                  7
                                                             ==============     ==============     ==============


                                       8





                               STEIN MART, INC.
                          NOTES TO FINANCIAL STATEMENTS

                                                               Continuing        Discontinued       Total Closed
13 weeks ended November 1, 2003:                               Operations         Operations           Stores
- -------------------------------                              --------------     --------------     --------------
                                                                                             
Sales                                                            $10,205             $2,383           $ 12,588
Cost of sales                                                     10,817              2,246             13,063
                                                             --------------     --------------     --------------
Gross profit                                                        (612)               137               (475)
Selling, general and administrative expenses                       9,118                673              9,791
Other income, net                                                     70                  9                 79
                                                             --------------     --------------     --------------
Loss from operations                                             $(9,660)            $ (527)          $(10,187)
                                                             ==============     ==============     ==============
# of stores closed in 2004 and 2003                                   20                  3                 23
                                                             ==============     ==============     ==============





                                                                Operating Results Of Closed Stores Included In:
                                                             ----------------------------------------------------
                                                               Continuing        Discontinued       Total Closed
39 weeks ended October 30, 2004:                               Operations         Operations           Stores
- -------------------------------                              --------------     --------------     --------------
                                                                                              
Sales                                                            $ 7,142              $ 942            $ 8,084
Cost of sales                                                      6,909                752              7,661
                                                             --------------     --------------     --------------
Gross profit                                                         233                190                423
Selling, general and administrative expenses                       3,504                424              3,928
Other income, net                                                     45                -                   45
                                                             --------------     --------------     --------------
Loss from operations                                             $(3,226)             $(234)           $(3,460)
                                                             ==============     ==============     ==============
# of stores closed in 2004                                             6                  1                  7
                                                             ==============     ==============     ==============





                                                               Continuing        Discontinued       Total Closed
39 weeks ended November 1, 2003:                               Operations         Operations           Stores
- -------------------------------                              --------------     --------------     --------------
                                                                                             
Sales                                                           $ 41,465            $ 7,333           $ 48,798
Cost of sales                                                     42,163              6,176             48,339
                                                             --------------     --------------     --------------
Gross profit                                                        (698)             1,157                459
Selling, general and administrative expenses                      20,270              2,251             22,521
Other income, net                                                    382                 57                439
                                                             --------------     --------------     --------------
Loss from operations                                            $(20,586)           $(1,037)          $(21,623)
                                                             ==============     ==============     ==============
# of stores closed in 2004 and 2003                                   20                  3                 23
                                                             ==============     ==============     ==============


6.   Notes Payable to Banks
The Company has a three-year $150 million senior revolving credit agreement (the
"Agreement")  with a group of  lenders,  with an initial  term ending July 2006.
Under the terms of the  Agreement,  the Company  has the option to increase  the
facility by an additional  $25 million and to extend the terms for an additional
year. The Company had outstanding  commercial and stand-by  letters of credit of
$0.6 million and $5.4 million,  respectively, at October 30, 2004. There were no
direct borrowings under the Agreement at October 30, 2004.

7.   Stockholders' Equity and Earnings Per Share
During the first 39 weeks of 2003, the Company  repurchased 50,000 shares of its
common stock at a cost of $212,000. No shares have been repurchased in 2004.

Basic   earnings   per  share  is  computed  by  dividing   net  income  by  the
weighted-average  number of common shares  outstanding  for the period.  Diluted
earnings  per share is computed by dividing  net income by the  weighted-average
number of common shares  outstanding  plus common stock  equivalents  related to
stock options and restricted stock for each period. Common stock equivalents are
not included in the diluted loss per share  calculations  for the 13 weeks ended
October 30, 2004 and the 13 weeks and 39 weeks  ended  November 1, 2003  because
they are anti-dilutive.

                                       9



                                STEIN MART, INC.
                          NOTES TO FINANCIAL STATEMENTS

A reconciliation of weighted-average number of common shares to weighted-average
number of common shares plus common stock equivalents is as follows (000's):




                                                                       13 Weeks Ended                        39 Weeks Ended
                                                             ---------------------------------     ---------------------------------
                                                                 Oct. 30,           Nov. 1,            Oct. 30,           Nov. 1,
                                                                  2004               2003               2004               2003
                                                             --------------     --------------     --------------     --------------
                                                                                                                
Weighted-average number of common shares                           42,394             41,658             42,181             41,615
Common stock equivalents                                           -                  -                     397             -
                                                             --------------     --------------     --------------     --------------
Weighted-average number of common shares
 plus common stock equivalents                                     42,394             41,658             42,578             41,615
                                                             ==============     ==============     ==============     ==============


8.   Sales by Major Merchandise Category
The  Company  is  a  single  business  segment  as  defined  by  SFAS  No.  131,
"Disclosures about Segments of an Enterprise and Related Information".  SFAS No.
131 requires that companies report revenues for each product or group of similar
products. The following table summaries the Company's sales by major merchandise
category:




                                                                       13 Weeks Ended                        39 Weeks Ended
                                                             ---------------------------------     ---------------------------------
                                                                 Oct. 30,           Nov. 1,            Oct. 30,           Nov. 1,
                                                                  2004               2003               2004               2003
                                                             --------------     --------------     --------------     --------------
                                                                                                              
Ladies' apparel and accessories                                  $198,036           $180,042         $  611,599           $536,371
Men's apparel and accessories                                      56,894             51,950            179,781            162,636
Gifts and linens                                                   59,688             63,780            170,490            184,557
Other                                                              15,814             17,787             52,794             59,149
                                                             --------------     --------------     --------------     --------------
Net sales                                                        $330,432           $313,559         $1,014,664           $942,713
                                                             ==============     ==============     ==============     ==============


                                       10



                                Stein Mart, Inc.

ITEM 2.   MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL  CONDITION  AND
          RESULTS OF OPERATIONS
This document includes a number of forward-looking  statements which reflect the
Company's current views with respect to future events and financial performance.
Wherever used, the words "plan", "expect",  "anticipate",  "believe", "estimate"
and similar expressions identify forward looking statements.

Any such  forward-looking  statements  contained in this document are subject to
risks and  uncertainties  that  could  cause the  Company's  actual  results  of
operations to differ materially from historical results or current expectations.
These  risks  include,  without  limitation,   ongoing  competition  from  other
retailers  many of whom are  larger and have  greater  financial  and  marketing
resources,  the  availability  of suitable new store sites at  acceptable  lease
terms,  ability  to  successfully   implement  strategies  to  exit  or  improve
under-performing  stores,  changing preferences in apparel,  changes in consumer
spending  due  to  current  events  and/or  general  economic  conditions,   the
effectiveness of new advertising, marketing and promotional strategies, adequate
sources of  merchandise  at  acceptable  prices,  and the  Company's  ability to
attract and retain qualified employees to support planned growth.

The Company does not undertake to publicly update or revise its  forward-looking
statements  even if experience  or future  changes make clear that any projected
results expressed or implied therein will not be realized.

Overview
Stein Mart's 260 stores offer the fashion merchandise,  service and presentation
of a better department or specialty store, at prices  competitive with off-price
retail  chains.  Currently with  locations  from  California to New York,  Stein
Mart's  focused   assortment  of  merchandise   features  moderate  to  designer
brand-name  apparel for women,  men and young children,  as well as accessories,
gifts,  linens and shoes.  Management  believes  that Stein Mart  differentiates
itself  from  typical  off-price  retailers  by  offering:   (i)  current-season
merchandise  carried by better  department and specialty stores at value prices,
(ii) a stronger  merchandising  "statement,"  with more depth of color and size,
and (iii) merchandise presentation more comparable to other upscale retailers.

The  Company  faces   competition  for  customers  and  for  access  to  quality
merchandise  from better  department  stores,  fine  specialty  stores and, to a
lesser degree, from off-price retail chains. Many of these competitors are units
of large national or regional chains that have  substantially  greater resources
than  the  Company.  The  retail  apparel  industry  is  highly  fragmented  and
competitive,  and the off-price retail business may become even more competitive
in the future.

During the current quarter,  the Company experienced  positive customer response
to the new fall  merchandise  and  colorful  assortments  which  have  attracted
customers  all  year.   The   improvement  in   year-over-year   performance  is
attributable to:
   o   A 6.6%  increase  in  comparable  store  sales,  leveraging  of  selling,
       general  and  administrative  and  occupancy  expenses  as  a  result  of
       higher sales volume, and reduced store closing and impairment charges
   o   An  increase  in  gross  profit  dollars;  however,  gross  profit  as  a
       percent  of  sales   was  negatively  affected   by  increased  markdowns
       necessary to reach targeted levels of inventory freshness
   o   The closure  of 16 stores  during  2003 and seven  stores in the first 39
       weeks of  2004.  Those stores  had operating losses  of $(1.3) million or
       $(0.02) per  share in the  third quarter of  2004 and $(10.2)  million or
       $(0.15)  per  share  in the  third  quarter  of  2003.  For  the first 39
       weeks,  those  stores had operating  losses of $(3.5) million  or $(0.05)
       per share this  year  compared  to $(21.6)  million  or $(0.32) per share
       last year.

                                       11



                                Stein Mart, Inc.

Outlook
During the fourth quarter, management will continue to focus advertising dollars
on television and color fashion  inserts.  Because there is  significantly  less
clearance  merchandise  in the  stores,  the  level of  shopping  pass  activity
(percent  discounts  given  on sale  and  clearance  goods)  is  expected  to be
substantially less than it was in the pre-holiday months last year.

Stores
The number of stores open as of October  30, 2004 and  November 1, 2003 were 260
and 264, respectively.




                                                                       13 Weeks Ended                       39 Weeks Ended
                                                             ---------------------------------     ---------------------------------
                                                                 Oct. 30,           Nov. 1,            Oct. 30,           Nov. 1,
                                                                  2004               2003               2004               2003
                                                             --------------     --------------     --------------     --------------
                                                                                                                   
      Stores at beginning of period                                   257                270                261                265
      Stores opened during the period                                   4                  2                  6                 11
      Stores closed during the period                                  (1)                (8)                (7)               (12)
                                                             --------------     --------------     --------------     --------------
      Stores at the end of period                                     260                264                260                264
                                                             ==============     ==============     ==============     ==============


Results of Operations
The following table sets forth, for the periods indicated, the percentage of the
Company's net sales represented by each line item presented (numbers may not add
due to rounding):




                                                                       13 Weeks Ended                       39 Weeks Ended
                                                             ---------------------------------     ---------------------------------
                                                                 Oct. 30,           Nov. 1,            Oct. 30,           Nov. 1,
                                                                  2004               2003               2004               2003
                                                             --------------     --------------     --------------     --------------
                                                                                                              
Net sales                                                        100.0%             100.0%             100.0%             100.0%
Cost of merchandise sold                                          76.8               76.6               74.4               75.9
                                                             --------------     --------------     --------------     --------------
Gross profit                                                      23.2               23.4               25.6               24.1
Selling, general and administrative
   expenses                                                       25.2               29.5               24.2               26.9
Other income, net                                                  1.0                1.0                1.0                1.1
                                                             --------------     --------------     --------------     --------------
Income (loss) from operations                                     (1.0)              (5.0)               2.4               (1.7)
Interest income                                                     -                  -                  -                  -
Interest expense                                                    -                 0.1                 -                 0.1
                                                             --------------     --------------     --------------     --------------
Income (loss) from continuing
   operations before income taxes                                 (1.0)              (5.2)               2.4               (1.9)
Income tax benefit (provision)                                     0.4                2.0               (0.9)               0.7
                                                             --------------     --------------     --------------     --------------
Income (loss) from continuing
   operations                                                     (0.6)              (3.2)               1.5               (1.2)
Loss from discontinued operations, net
   of tax benefit                                                   -                (0.1)                -                (0.1)
                                                             --------------     --------------     --------------     --------------
Net income (loss)                                                 (0.6)%             (3.3)%              1.5%              (1.2)%
                                                             ==============     ==============     ==============     ==============


Store Closings
The Company  closed  seven  stores and  relocated  one store during the first 39
weeks of 2004.  Sixteen  stores were closed during 2003, 12 of which were closed
during the first 39 weeks of 2003.

                                       12



                                Stein Mart, Inc.

Two of the 16  stores  closed  during  2003 and one of the seven  stores  closed
during the first 39 weeks of 2004 are classified as  discontinued  operations in
accordance with SFAS No. 144, as cash flows of these stores have been eliminated
from ongoing operations.  Sales and operating losses for the seven stores closed
in 2004 and the 16 stores closed during fiscal year 2003 are shown below for the
13 weeks and 39 weeks ended  October 30, 2004 and November 1, 2003.  Included in
the 2003  column  are  operating  results  of the 16 stores  closed in 2003,  in
addition to seven stores closed in 2004.




                                                                       13 Weeks Ended                       39 Weeks Ended
                                                             ---------------------------------     ---------------------------------
                                                                 Oct. 30,           Nov. 1,            Oct. 30,           Nov. 1,
                                                                  2004               2003               2004               2003
                                                             --------------     --------------     --------------     --------------
                                                                                                              
      Sales from closed stores:
        Included in continuing operations                         $   650           $ 10,205            $ 7,142           $ 41,465
        Included in discontinued operations                            -               2,383                942              7,333
                                                             --------------     --------------     --------------     --------------
                                                                  $   650           $ 12,588            $ 8,084           $ 48,798
                                                             ==============     ==============     ==============     ==============

      Operating losses from closed stores:
        Included in continuing operations                         $(1,272)          $ (9,660)           $(3,226)          $(20,586)
        Included in discontinued operations                            -                (527)              (234)            (1,037)
                                                             --------------     --------------     --------------     --------------
                                                                  $(1,272)          $(10,187)           $(3,460)          $(21,623)
                                                             ==============     ==============     ==============     ==============


Operating  losses from closed  stores  include the  following  store closing and
asset impairment expenses:




                                                                       13 Weeks Ended                       39 Weeks Ended
                                                             ---------------------------------     ---------------------------------
                                                                 Oct. 30,           Nov. 1,            Oct. 30,           Nov. 1,
      Continuing operations:                                      2004               2003               2004               2003
                                                             --------------     --------------     --------------     --------------
                                                                                                                
        Lease termination costs                                    $  927             $5,587             $1,028             $6,587
        Asset impairment (recovery) charges                            -                  18               (245)               759
        Severance                                                     106                158                579                552
        Other                                                          30                474                171              1,013
                                                             --------------     --------------     --------------     --------------
                                                                    1,063              6,237              1,533              8,911
                                                             --------------     --------------     --------------     --------------
      Discontinued operations:
        Lease termination costs                                        -                  -                  77                 -
        Asset impairment charges                                       -                  -                  -                  42
        Severance                                                      -                  -                  77                135
                                                             --------------     --------------     --------------     --------------
                                                                       -                  -                 154                177
                                                             --------------     --------------     --------------     --------------
      Total                                                        $1,063             $6,237             $1,687             $9,088
                                                             ==============     ==============     ==============     ==============


Continuing Operations
For the 13 weeks  ended October 30, 2004 compared to  the 13 weeks ended Nov. 1,
2003
The 5.4% total sales  increase for the 13 weeks ended  October 30, 2004 from the
same 2003 period reflects a 6.6% increase in sales from comparable  stores and a
net  decrease  in the total  number  of stores  from 264 at the end of the third
quarter 2003 to 260 at the end of the third quarter 2004.

Gross profit for the 13 weeks ended  October 30, 2004 was $76.5  million or 23.2
percent of net sales, a 0.2 percentage point decrease over gross profit of $73.4
million  or 23.4  percent of net sales for the third  quarter  of 2003.  Mark-up
improved 1.1 percentage point,  shrinkage expense decreased 0.2 percentage point
and  occupancy  decreased 0.4  percentage  point as a result of higher per store
sales  productivity in the third quarter this year compared to last year.  These
improvements  were offset by a 1.9  percentage  point  increase in  markdowns to
achieve targeted levels of inventory freshness.

                                       13



                                Stein Mart, Inc.

Selling, general and administrative expenses ("SG&A") were $83.2 million or 25.2
percent of net sales for the 13 weeks  ended  October 30,  2004,  as compared to
$92.4  million or 29.5 percent of net sales for the same 2003  quarter.  The 4.3
percentage  point  decrease in SG&A expenses as a percent of sales is due to the
leveraging  of expenses as a result of the 6.6  percent  increase in  comparable
store sales and a $6.6 million  decrease in store  closing and asset  impairment
charges.  Included in SG&A  expenses for the third  quarter of 2004 and 2003 are
store  closing and asset  impairment  charges of $1.1 million and $7.7  million,
respectively. Charges were higher in 2003 because ongoing lease obligations were
recorded  for the eight  stores  closed  during the third  quarter  of 2003.  In
addition,  the  Company  recorded a $1.5  million  asset  impairment  charge for
underperforming stores during the third quarter of 2003.

Loss from operations for the 13 weeks ended October 30, 2004 was $(3.4) million,
as  compared  to a loss from  operations  of $(15.8)  million  for the same 2003
quarter.  Approximately  $8.4  million  of this  improvement  is the  result  of
eliminating the effect of operating losses of stores closed during 2003 and 2004
and the remainder is due to improved operating results of ongoing stores.

As a result of  increased  sales,  decreased  inventories  and  ongoing  expense
control, there were no borrowings, and therefore no interest expense, during the
third quarter of 2004.  The Company  earned  interest  income of $108,000 on its
cash and  short-term  investments  during the third quarter of 2004. The Company
had interest expense of $421,000 during the third quarter of 2003.

For the 39 weeks ended October 30, 2004 compared to the 39 weeks ended  November
1, 2003
The 7.6% total sales  increase for the 39 weeks ended  October 30, 2004 from the
same 2003 period reflects an 9.6% increase in sales from comparable stores and a
net  decrease in the total  number of stores from 264 at November 1, 2003 to 260
at October 30, 2004.

Gross profit for the 39 weeks ended October 30, 2004 was $259.8  million or 25.6
percent of net sales a 1.5 percentage point increase over gross profit of $227.4
million or 24.1 percent of net sales for the same 2003 period.  The increase was
due to a 1.4  percentage  point  increase in  mark-up,  a 0.6  percentage  point
decrease in occupancy as a result of higher per store sales  productivity in the
first 39 weeks of this year  compared  to last year,  partially  offset by a 0.5
percentage point increase in markdowns.

Selling,  general and  administrative  expenses  ("SG&A") were $245.7 million or
24.2 percent of net sales for the 39 weeks ended  October 30, 2004,  as compared
to $253.8 million or 26.9 percent of net sales for the same 2003 period. The 2.7
percentage  point  decrease in SG&A  expenses as a percent of sales is primarily
due to the  leveraging  of expenses  as a result of the 9.6 percent  increase in
comparable  store sales and an $8.9 million  decrease in store closing and asset
impairment charges. Included in SG&A expenses for the first 39 weeks of 2004 and
2003 are store  closing and asset  impairment  charges of $1.5 million and $10.4
million,  respectively.  Charges were higher in 2003 primarily  because  ongoing
lease  obligations were recorded for several of the 11 stores closed during 2003
while  the  seven  stores  closed  in 2004 had  minimal  lease  termination  and
severance costs.

Income from operations for the 39 weeks ended October 30, 2004 was $24.5 million
compared to a loss from  operations of $(16.5) million for the same 2003 period.
Approximately  $17.4  million  of this  earnings  improvement  is the  result of
eliminating the effect of operating losses of stores closed during 2003 and 2004
and the remainder is due to improved operating results of ongoing stores.

Interest expense was $39,000 and $1.3 million for the first 39 weeks of 2004 and
2003,  respectively.  As a result of increased sales,  decreased inventories and
ongoing  expense  control,  the Company had  borrowings on its revolving  credit
agreement  only during the first quarter of 2004.  The Company  earned  interest
income of $181,000 on its cash and  short-term  investments  during the first 39
weeks of 2004.

                                       14



                                Stein Mart, Inc.

Liquidity and Capital Resources
The  Company's  primary  source  of  liquidity  is the  sale of its  merchandise
inventories. Capital requirements and working capital needs are funded through a
combination  of internally  generated  funds,  a revolving  credit  facility and
credit terms from vendors. As of October 30, 2004, the Company had $35.1 million
in cash and cash  equivalents,  including highly liquid  short-term  investments
with original maturities of three months or less.

Working capital is needed to support store  inventories and capital  investments
for new store  openings  and to  maintain  existing  stores.  Historically,  the
Company's  working  capital needs are lowest in the first quarter and highest in
either the third or fourth  quarter in  anticipation  of the fourth quarter peak
selling season.

Net cash  provided by operating  activities  was $59.6  million for the first 39
weeks of 2004 compared to net cash used in operating activities of $18.4 million
for  the  same  2003  period.  The  increase  in  cash  for  2004  is  primarily
attributable  to an  increase  in net  income  including  non-cash  items and an
increase in accounts payable from the end of the year,  offset by an increase in
inventories and income taxes paid. On an average store basis,  inventories  were
reduced  10.4% from the prior year due to  increased  sales  resulting  from the
Company's   continued   focus  on  marketing,   sales  promotion  and  clearance
strategies.

Capital  expenditures were higher for the first 39 weeks of 2004 compared to the
first 39 weeks of 2003  primarily due to  enhancements  of the point of sale and
merchandising  systems.  New store  capital  expenditures  are  lower  this year
compared to last year due to fewer store  openings.  Total capital  expenditures
for 2004 are anticipated to be approximately $17-18 million.

Cash used in financing activities was $20.5 million during the first 39 weeks of
2004 compared to $33.9 million of cash provided by financing  activities  during
the same 2003 period.  The  additional  cash  provided by  operating  activities
enabled the Company to eliminate borrowings under the revolving credit agreement
at the end of the first quarter.

The Company has a $150 million senior revolving credit agreement with a group of
lenders,  with an initial  term  ending July 2006.  Borrowings  are based on and
secured by eligible  inventory  and certain  other  assets.  At October 30, 2004
there  were no direct  borrowings  under  the  credit  facility  and no Event of
Default existed under the terms of the Agreement.

The Company believes that expected net cash provided by operating activities and
unused  borrowing   capacity  under  the  revolving  credit  agreement  will  be
sufficient to fund anticipated  current and long-term  capital  expenditures and
working capital requirements.  Should current operating conditions  deteriorate,
management can adjust operating plans, including new store rollout.

Contractual Obligations
To facilitate an understanding  of the Company's  contractual  obligations,  the
following data is provided:




                                                                            Payments Due By Period
                                          ------------------------------------------------------------------------------------------
                                                                Less than            1 - 2              3 - 5             After 5
                                               Total             1 Year              Years              Years              Years
                                          --------------     --------------     --------------     --------------     --------------
                                                                                                           
Notes payable to banks                        $    -              $   -              $   -             $    -             $    -
Operating leases                               398,076             64,197             60,316            147,375            126,188
                                          --------------     --------------     --------------     --------------     --------------
Total                                         $398,076            $64,197            $60,316           $147,375           $126,188
                                          ==============     ==============     ==============     ==============     ==============


Other long-term  liabilities on the balance sheet include deferred income taxes,
deferred  compensation and other long-term liabilities that do not have specific
due dates, so are excluded from the preceding table. Other long-term liabilities
also include  long-term store closing  reserves,  a component of which is future
minimum  payments under  non-cancelable  leases for closed stores.  These future
minimum  lease  payments  total $19.2  million and are included in the operating
leases line of the above table.

                                       15



                                Stein Mart, Inc.

Off-Balance Sheet Arrangements
The Company has  outstanding  standby  letters of credit  totaling  $5.4 million
securing certain insurance  programs at October 30, 2004. If certain  conditions
occurred under these arrangements,  the Company would be required to satisfy the
obligations  in cash.  Due to the  nature  of these  arrangements  and  based on
historical  experience,  the  Company  does not  expect  to make  any  payments;
therefore,  the letters of credit are excluded from the preceding  table.  There
are no other  off-balance  sheet  arrangements  that could affect the  financial
condition of the Company.

Seasonality
The  Company's  business is seasonal in nature with a higher  percentage  of the
Company's  merchandise  sales and  earnings  generated  in the fall and  holiday
selling seasons.  Accordingly,  selling, general and administrative expenses are
typically  higher as a percent of net sales  during the first three  quarters of
each year.

Item 3.   Quantitative and Qualitative Disclosures about Market Risk
The Company is exposed to interest rate risk primarily through  borrowings under
its  revolving  credit  facility.  At  October  30,  2004,  the  Company  had no
outstanding borrowings. The facility permits debt commitments up to $150 million
and bears interest at spreads over the prime rate and LIBOR. Management believes
that its exposure to market risk associated with its borrowings is not material.

Item 4.   Controls and Procedures
The  Company's  management,  including  the Chief  Executive  Officer  and Chief
Financial Officer,  have evaluated the effectiveness of the Company's disclosure
controls  and  procedures,  as defined in Exchange  Act Rules  13a-15(e)  of the
Securities  Exchange Act of 1934, as amended,  (the "Exchange Act").  Based upon
this evaluation,  the Chief Executive  Officer and Chief Financial  Officer have
concluded  that,  as of the  end of the  period  covered  by  this  report,  the
Company's  disclosure controls and procedures were effective in alerting them to
material  information  relating  to the  Company  required to be included in the
Company's Exchange Act filings in a timely manner. There have been no changes in
the  Company's  internal  controls  over  financial   reporting   identified  in
connection  with this evaluation that occurred during the period covered by this
report that have affected,  or are reasonably likely to materially  affect,  the
Company's internal controls over financial reporting.

PART II - OTHER INFORMATION
Item 6.   Exhibits and Reports on Form 8-K
(a) Exhibits:
    31.1 Certification of Chief Executive Officer Pursuant to Section 302 of the
         Sarbanes-Oxley  Act of 2002
    31.2 Certification of Chief Financial Officer Pursuant to Section 302 of the
         Sarbanes-Oxley  Act of 2002
    32.1 Certification  of  the Chief  Executive  Officer  Pursuant to 18 U.S.C.
         Section 1350
    32.2 Certification  of  the Chief  Financial  Officer  Pursuant to 18 U.S.C.
         Section 1350

(b) Reports on Form 8-K:
    A press release dated  November 4, 2004  was filed in a Form 8-K on November
    9, 2004 that  included  earnings  guidance  for the  quarterly  period ended
    October 30, 2004.

    A press  release dated November 18, 2004 was filed in a Form 8-K on November
    23,  2004 to  report  third  quarter  and  first 39 weeks of 2004  financial
    results.

                                       16



                                   SIGNATURES

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

                                     Stein Mart, Inc.

Date:  December 8, 2004              By:   /s/ Michael D. Fisher
                                           -------------------------------------
                                           Michael D. Fisher
                                           President and Chief Executive Officer


                                           /s/ James G. Delfs
                                           -------------------------------------
                                           James G. Delfs
                                           Senior Vice President and Chief
                                             Financial Officer

                                       17