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

                                    FORM 10-K

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

For the fiscal year ended January 29, 2005

                                       OR

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

                         Commissions 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

Securities registered pursuant to Section 12(g) of the Act:
Title of each class:                  Name of each exchange on which registered:
Common Stock $.01 par value           The Nasdaq Stock Market(R)

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 the  filing
requirements for at least the past 90 days.
Yes [X]  No [ ]

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ ]

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

The aggregate market value of the voting common stock held by  non-affiliates of
the  Registrant  as of April 1,  2005 was  $595,574,425.  For  purposes  of this
response,  executive  officers and directors are deemed to be the  affiliates of
the  registrant  and the holdings by  non-affiliates  was computed as 26,949,069
shares. At April 1, 2005, the Registrant had issued and outstanding an aggregate
of 43,229,411 shares of its common stock.

Documents Incorporated By Reference:
Portions  of the  Proxy  Statement  for  Registrant's  2005  Annual  Meeting  of
Stockholders are incorporated in Part III and Part IV.




                                STEIN MART, INC.
                                TABLE OF CONTENTS

                                                                           FORM
                                                                           10-K
                                                                          REPORT
ITEM NO.                                                                   PAGE
- --------                                                                   ----
                                     PART I

 1.    Business                                                               3
 2.    Properties                                                             8
 3.    Legal Proceedings                                                      9
 4.    Submission of Matters to a Vote of Security Holders                    9

                                     PART II

 5.    Market for Registrant's Common Equity, Related Stockholder             9
       Matters and Issuer of Equity Securities                               10
 6.    Selected Consolidated Financial Data
 7.    Management's Discussion and Analysis of Financial Condition           11
       and Results of Operations
 7A.   Quantitative and Qualitative Disclosures about Market Risk            17
 8.    Financial Statements and Supplementary Data                           17
 9.    Changes in and Disagreements With Accountants on Accounting           18
       and Financial Disclosure
 9A.   Disclosure Controls and Procedures                                    18
 9B.   Other Information                                                     18

                                    PART III

10.    Directors and Executive Officers of the Registrant                    18
11.    Executive Compensation                                                19
12.    Security Ownership of Certain Beneficial Owners and Management        19
       and Related Stockholder Matters
13.    Certain Relationships and Related Transactions                        19
14.    Principal Accountant Fees and Services                                19

                                     PART IV

15.    Exhibits, Financial Statement Schedules and Reports on Form 8-K       19

SIGNATURES                                                                   20

                                       2



                                     PART I

ITEM 1.     BUSINESS
As of January 29, 2005, Stein Mart, Inc.  operated a 261-store retail chain with
stores  that  offer the  fashion  merchandise,  service  and  presentation  of a
traditional, better department or specialty store at prices typically 25% to 60%
less than department  stores.  The Company'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.  Founded by the
current  chairman's  grandfather,  the Company operated one store in Greenville,
Mississippi,  until 1977,  when expansion  began.  The Company's  initial public
offering took place in April,  1992.  Today, the Company has stores in 30 states
and the District of Columbia.

As used herein,  the terms  "Company" and "Stein Mart" refer to Stein Mart, Inc.
and its  wholly-owned  subsidiary.  The  Company's  fiscal year ends on Saturday
closest to  January  31, and  follows  the  National  Retail  Federation  fiscal
calendar.  For instance,  "2004" refers to the 52-week fiscal year ended January
29, 2005.

Business Strategy
The Company's goal is to provide a retailing  concept which combines the fashion
assortment,  store  appearance,  merchandise  presentation  and customer service
levels of better  department  and specialty  stores with the value pricing of an
off-price  retail  format.  This  retail  concept  is  targeted  towards a 35-60
year-old female  customer who typically  occupies a household with above average
income. Stein Mart's target customer is attracted to a department store level of
fashion,  presentation  and  service,  but she  prefers  to  visit  large-format
shopping   malls   only   occasionally.   Conversely,   she  tends  to  be  more
discriminating than a typical off-price customer.

The principal elements of the Company's business strategy are as follows:

    Timely, Consistent, Upscale Merchandise
    The  Company  purchases  upscale,   branded  merchandise  primarily  through
    pre-planned  buying  programs  similar to those used by  department  stores.
    These pre-planned  buying programs enable the Company to offer  fashionable,
    current-season  coordinated  assortments on a consistent  basis.  During the
    past two years, the Company has emphasized  decreasing the overall amount of
    inventory,  while increasing the percentage of current season merchandise on
    the selling floor, improving the "freshness factor" in the assortment at any
    given time, and increasing inventory turn.

    Convenient Store Location, Appealing Appearance and Merchandise Presentation
    The Company locates its stores primarily in neighborhood shopping centers in
    order to attract  target  customers  in upscale  residential  neighborhoods.
    Optimal  co-tenancy  is with favored  supermarkets,  drug stores,  specialty
    retailers  and  restaurants  that  cater to  customers  with  above  average
    household income and education.  Within the store,  attractive  displays and
    signage create an upscale ambiance and merchandise is displayed in lifestyle
    groupings to assist the customer in assembling outfits.

    Emphasis on Customer Service
    Customer  service is  fundamental  to Stein  Mart's  objective  of  building
    customer  loyalty.  Management  believes  that the Company  offers  customer
    service superior to off-price  retailers and comparable to better department
    stores.

    Value Pricing through Vendor Relationships
    Stein Mart strives to provide a compelling  value on desirable  merchandise.
    Through  long-standing  relationships  with many key vendors and streamlined
    purchase  terms,  the Company's  buyers are able to negotiate more favorable
    prices from vendors than are typical in the department store industry. Stein
    Mart  passes  these  savings on to its  customers  through  prices  that are
    typically 25% to 60% below those regularly charged by traditional department
    stores.

Merchandising, Purchasing and Pricing
Stein Mart's  fashion  assortment is driven  primarily by its own  merchandising
plan which identifies  seasonal  fashion,  silhouette and color trends,  and how
each should be  represented on the selling floor in order to serve the Company's
target  customer.  Once the plan is finalized,  buyers shop a variety of primary
and  secondary  marketplaces  to identify  and  negotiate  with  vendors for the
assortment of merchandise to achieve the plan. In most cases, the merchandise is
bought

                                       3



directly from the manufacturers' lines, similar to department stores' purchasing
programs.  In other  cases,  Stein Mart  merchants  work with  manufacturers  to
customize pieces on the vendor's line for Stein Mart's inventory.  Occasionally,
Stein Mart develops a proprietary  product line through  established  vendors in
order to provide  customers  with a unique  product.  Private label  merchandise
comprises less than ten percent of Stein Mart's inventory.

The  Company  enjoys  long-standing   working  relationships  with  vendors  who
manufacture  merchandise  in the United States and overseas.  In order to obtain
more favorable  pricing,  the Company  typically does not ask  manufacturers for
advertising  allowances or return privileges;  instead,  the merchants negotiate
for a lower initial price. Additional cost savings are realized when the Company
is able to  purchase  some  in-season,  off-price  and  end-of-season  close-out
merchandise to supplement core merchandise assortments.

Stein Mart buys from approximately  1,700 vendors and does not have long-term or
exclusive  contracts with any particular  vendor.  In 2004,  approximately 5% of
Stein  Mart's  purchases  were from a single  vendor  and less than 2 % of total
purchases were from any other single vendor.

The Company's shoe department in individual  stores is leased by one of two shoe
retailers.  The women's and men's shoe assortment is a complement to the apparel
areas,  with a focus on  fashionable,  current-season  footwear at value prices.
Shoe  department  leases  provide  for the Company to be paid base rent and/or a
percentage of sales.

The  following   reflects  the  percentage  of  the  Company's  sales  by  major
merchandise  category  (including  sales from leased shoe  departments)  for the
fiscal years indicated:

                                            2004         2003         2002
                                         ----------   ----------   ----------
        Ladies' and Boutique apparel         41%          39%          38%
        Ladies' accessories                  12           12           12
        Men's                                18           17           17
        Gifts and linens                     17           19           20
        Leased shoe departments               7            7            6
        Children's                            3            4            5
        Other                                 2            2            2
                                            ----         ----         ----
                                            100%         100%         100%
                                            ====         ====         ====

In 2002,  Stein  Mart began a series of  productivity  initiatives  designed  to
increase  the  dollars  generated  in  each  square  foot of the  stores.  These
initiatives included  reformatting all stores to allocate greater space and more
inventory  dollars to areas where the core customer shops most  intensely,  e.g.
ladies apparel and Boutique,  ladies'  accessories and gifts.  Square footage in
the men's and  children's  areas was reduced and  merchandise in those areas was
more highly concentrated to key categories. In 2003, Home Decor was added in all
stores.

Store Network and Appearance
The Company  primarily  locates its stores in neighborhood  shopping  centers in
close proximity to the better residential  neighborhoods of a given community. A
majority of Stein Mart's stores are located in such centers,  with the remainder
found in power centers,  in  freestanding  buildings or in traditional  shopping
malls. All Stein Mart stores and the Company headquarters are leased.

The typical  store is  approximately  37,000  gross square feet with a racetrack
design,  convenient  centralized  check-out  and  customer  service  areas,  and
attractive, individual dressing rooms. The Company seeks to create excitement in
its  stores  through  the  continual  flow  of  brand-name  merchandise,   sales
promotions,  store layout, merchandise presentation,  and the quality, value and
depth of its  merchandise  assortment.  A portion  of each  Stein  Mart store is
identified as the Boutique,  a  store-within-a  store,  which carries  better to
designer  ladies'  apparel and offers the  presentation  and service levels of a
specialty  boutique.  The Boutique is primarily  staffed by  specially-recruited
women  (Boutique  Ladies)  who  generally  work  one  day a  week,  and  who add
credibility and fashion integrity to the department.

                                       4



The Company's growth  philosophy is to finance growth with internally  generated
funds and  continue to fill in existing  markets as well as pioneer new markets.
Since less than five percent of merchandise is handled through its  distribution
center, the Company is not constrained  geographically or by the capacity limits
of  a  central   facility   (see   Distribution   Methodology).   Three   tenant
representative brokers scout potential locations for future expansion across the
United States.  The Company  refurbishes  existing retail  locations or occupies
newly constructed  stores,  which typically are anchor stores in new or existing
shopping  centers  situated  near  upscale   residential  areas,   ideally  with
co-tenants  that cater to a similar  customer  base.  The  Company's  historical
ability to negotiate favorable leases and to construct  attractive stores with a
relatively  low  investment  has  provided a  significant  cost  advantage  over
traditional department and fine specialty stores.

The cost of  opening a typical  new store  includes  approximately  $500,000  to
$700,000  for  fixtures,  equipment,   leasehold  improvements  and  pre-opening
expenses (primarily advertising,  stocking and training).  Pre-opening costs are
expensed when incurred.  The cost of the initial inventory  investment for a new
store is approximately $1.0 million.

The Company revised its approach to selecting new store locations effective with
stores  opening  in  2002.   Prior  to  that  time,   the  Company's   principal
consideration  was population  demographics,  including data relating to income,
education  levels,  age and  occupation.  The  availability of prime real estate
locations,  existing  and  potential  competitors,  and the number of Stein Mart
stores  that a market can  support  was also  considered.  The Company has since
expanded its analysis to consider  psychographics (such as fashion consciousness
in the marketplace) as well as local area market research.  The Company has also
retained  a  third-party  consulting  firm to  analyze  each  potential  market.
Finally,  a  committee  of senior  officers  considers  the  collected  data and
analysis,  and  determines  whether  to approve  or reject  potential  new store
locations.  Continuing  to use this  approach,  the Company plans to open 15 new
stores in 2005.

The Company  regularly  reviews  each  store's  performance  and  profitability.
Under-performing   stores  are   identified  and  strategies  to  improve  their
performance are implemented. If, after a period of time, a store's profitability
does not improve, the store is considered for closure.  Sixteen under-performing
stores  were closed  during  2003 and seven more stores were closed in 2004.  At
this time, eight stores are slated for closure in 2005.

In 2002, a smaller  (sub-15,000  square foot) store  concept was created to test
the Company's  entry into resort and premium  markets  where a full-sized  Stein
Mart is not  feasible.  The first  collections  of Stein Mart  opened in Rolling
Hills,  California in October 2002 and was followed by collections of Stein Mart
stores in  Pasadena,  California;  Hendersonville,  North  Carolina,  and Amelia
Island,  Florida over the past two years.  The Company believes that this format
has continued promise in certain locations where either real estate availability
or costs are prohibitive for a traditional, 37,000 square foot store.

Customer Service
Customer  service is  fundamental  to Stein  Mart's  goal of  building  customer
loyalty. The Company's stores offer most of the same services typically found in
better department and specialty  stores,  such as a liberal  merchandise  return
policy,  a preferred  customer  program and electronic gift  certificates.  Each
store is staffed to provide a number of sales  associates to properly  attend to
customer needs.

Distribution Methodology
Stein Mart primarily  utilizes drop  shipments from its vendors  directly to its
stores, as opposed to having merchandise flow through a centralized distribution
center. Most apparel merchandise is received pre-ticketed and on hangers ("floor
ready"). This system enables the Company to receive merchandise at each store on
a timely basis and to save the time and expense of handling  merchandise  twice,
which is typical of a  traditional  distribution  center  structure.  Management
reviews the current system on a regular basis and at this time, does not plan to
change  its  drop  ship  delivery  system.  The  Company  does   lease  a  small
distribution/warehouse  facility in Jacksonville,  but less than five percent of
the Company's merchandise is handled there.

Information Systems
The Company's  inventory control system enables it to achieve economies of scale
from bulk purchases  while at the same time ordering and tracking  separate drop
shipments by store. Store inventory levels are regularly  monitored and adjusted
as sales trends dictate.  The inventory control system provides information that
enhances  management's ability to make

                                       5



informed buying decisions and accommodate  unexpected  increases or decreases in
demand for a particular  item.  The Company uses bar codes and bar code scanners
as part of an  integrated  inventory  management  and  check-out  system  in its
stores.

The Company's  merchandise planning and allocation system enables the buyers and
planners to customize their merchandise  assortments at the individual store and
class level,  based on selected  criteria,  such as a store's selling  patterns,
climate and merchandise color preferences.  The ability to customize  individual
store  assortments  enables the Company to more  effectively  manage  inventory,
capitalize on sales trends and reduce markdowns.

The Company hosts an Internet site  (www.steinmart.com)  to provide  information
for customers regarding stores,  company management and selected sales promotion
activity;  however,  the Company does not sell merchandise  online at this time.
Visitors to the website may sign up to be Preferred  Customers (see "Marketing")
and may purchase Panache cards (electronic gift certificates).

Marketing
The Company's  advertising stresses upscale,  fashion merchandise at significant
savings.  In recent  years,  the  Company has  transitioned  from  spending  the
majority of its marketing  budget on newspaper  advertising to the production of
color  pre-print  inserts  and  national  cable and local  affiliate  television
advertising.  This evolution is a reallocation of dollars,  as the percentage of
sales has remained relatively constant during that time. Management believes the
Company also enjoys  substantial  word-of-mouth  advertising  benefits  from its
customer base.

Two major events affected marketing in recent years. In August 2003, the Company
discontinued the regular use of various coupons that allowed customers to take a
specified  percentage  discount  off of  full-priced  merchandise.  This  action
created  pressure on sales for the  remainder of 2003 and  continued as a factor
(albeit  diminishing) until the summer of 2004. In the fall of 2003, the Company
launched a nationwide,  cable-TV based advertising campaign featuring Stein Mart
customers and their comments about shopping at Stein Mart stores. The television
ads, which now include local affiliate  television  programming,  run during the
height of the  spring  and fall  selling  season,  and are  reinforced  by color
pre-print  circulars,  both  inserted  in  newspapers  and  mailed  directly  to
customers.  During major clearance  seasons,  the Company utilizes  run-of-press
newspaper advertising.

Stein Mart's Preferred  Customer Program,  launched in May 2001,  recognizes and
rewards the Company's most devoted  shoppers.  Over two million active Preferred
Customers  receive regular mailings  regarding key events,  promotions,  special
members-only shopping days and special discounts exclusive to these individuals.

The Company  regularly  conducts  consumer research projects designed to clarify
specific information regarding current and prospective customers.

Competition
Management  believes  that the Company  occupies a market niche closer to better
department and specialty stores than typical off-price retail chains. Management
believes that Stein Mart differentiates  itself from typical off-price retailers
by  offering:  (i)  primarily  current-season   merchandise  carried  by  better
department  and  specialty  stores at moderate to better  price  levels,  (ii) a
stronger  merchandising  "statement,"  consistently offering more depth of color
and size in individual stock-keeping units, and (iii) a 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.

The principal competitive factors in the retail apparel industry are assortment,
presentation,  quality of merchandise, price, customer service, vendor relations
and store location.  Management  believes that the Company is well positioned to
compete on the basis of each of these factors.

                                       6



Employees
At January 29, 2005, the Company's work force consisted of approximately  14,000
employees (8,700 40-hour equivalent employees). Each Stein Mart store employs an
average of 55 persons as area  managers,  sales  associates,  cashiers and other
positions.  The number of employees  fluctuates based on the particular  selling
season.

Trademarks
The Company owns the federally registered trademark Stein Mart(R), together with
a number of other marks used in conjunction  with its private label  merchandise
program.  Stein Mart primarily sells branded  merchandise.  However,  in certain
classifications of merchandise,  the Company uses several private label programs
to  provide  additional  availability  of items.  Management  believes  that its
trademarks are important but, with the exception of Stein Mart(R),  not critical
to the Company's merchandising strategy.

Available Information
The  Company's  annual  reports  on Form 10-K,  quarterly  reports on Form 10-Q,
current  reports on Form 8-K and  amendments to those reports are made available
free of charge on or through the Company's website, www.steinmart.com as soon as
practicable  after the reports are filed with or furnished to the Securities and
Exchange Commission. In addition, the Company's Board of Directors has adopted a
Code of Ethics and written  charters for its Audit,  Compensation  and Corporate
Governance Committees, copies of which are available on the Company's website or
in print to any shareholder who requests them.

                                       7



ITEM 2.     PROPERTIES
At January 29, 2005, the Company operated stores in the following states and the
District of Columbia:

                  State                        Number of Store
                  -----                        ---------------
                  Alabama                             12
                  Arizona                              6
                  Arkansas                             3
                  California                          19
                  Colorado                             2
                  Florida                             40
                  Georgia                             17
                  Illinois                             5
                  Indiana                              8
                  Iowa                                 1
                  Kansas                               2
                  Kentucky                             3
                  Louisiana                           10
                  Michigan                             1
                  Mississippi                          5
                  Missouri                             3
                  Nebraska                             1
                  Nevada                               4
                  New Jersey                           1
                  New York                             2
                  North Carolina                      19
                  Ohio                                10
                  Oklahoma                             5
                  Pennsylvania                         3
                  South Carolina                      12
                  Tennessee                           13
                  Texas                               41
                  Utah                                 1
                  Virginia                            10
                  Washington DC                        1
                  Wisconsin                            1
                                                     ---
                                                     261
                                                     ===

The Company  leases all of its store  locations  and  therefore has been able to
grow without incurring indebtedness to acquire real estate.  Management believes
that the Company has earned a reputation  as an "anchor  tenant,"  which,  along
with its established  operating history,  has enabled it to negotiate  favorable
lease terms. Most of the leases provide for minimum rents, as well as percentage
rents that are based on sales in excess of predetermined levels.

The table below  reflects (i) the number of the Company's  leases (as of January
29, 2005) that will expire each year if the Company does not exercise any of its
renewal  options,  and (ii) the number of the Company's  leases that will expire
each year if the Company  exercises  all of its renewal  options  (assuming  the
lease  is not  otherwise  terminated  by  either  party  pursuant  to any  other
provision).  The table includes the leases for the 261 store locations  operated
at January 29,  2005 and 11  previously  closed  store  locations  for which the
Company has subleased or is actively seeking to sublease the property.

                                       8



                                 Number of Leases         Number of Leases
                                Expiring Each Year       Expiring Each Year
                                  if no Renewals           if all Renewals
                                     Exercised                Exercised
                              ----------------------   ----------------------
        2005                            14                        -
        2006                            27                        1
        2007                            22                        1
        2008                            35                        4
        2009                            35                        6
        2010-2014                      112                       19
        2015-2019                       27                       22
        2020-2046                        -                      219

The Company has made  consistent  capital  commitments  to maintain  and improve
existing store facilities.  During 2004,  approximately  $14.1 million was spent
for fixtures,  equipment and  leasehold  improvements  in stores opened prior to
2004.

The Company  leases  approximately  73,000 gross square feet of office space for
its corporate  headquarters in Jacksonville,  Florida. The Company also leases a
92,000  square  foot  distribution  center in  Jacksonville  for the  purpose of
processing  a limited  amount of  merchandise  purchases  (less than 5% of total
purchases).

ITEM 3.     LEGAL PROCEEDINGS
The Company is involved in various routine legal  proceedings  incidental to the
conduct of its  business.  Management  does not believe  that any of these legal
proceedings  will have a material  adverse  effect on the  financial  condition,
results of operations or cash flows of the Company.

ITEM 4.     SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
There were no matters  submitted to a vote of security holders during the fourth
quarter of fiscal 2004.

                                     PART II

ITEM 5.     MARKET  FOR  REGISTRANT'S  COMMON  EQUITY  AND  RELATED  STOCKHOLDER
            MATTERS AND ISSUER OF EQUITY SECURITIES
The following table sets forth the high and low sales prices of the Common Stock
for each fiscal quarter in fiscal 2004 and 2003:

                                            HIGH          LOW
                                         ----------   ----------
        Fiscal 2004:
        May 1, 2004                         $14.52       $10.10
        July 31, 2004                        18.59        12.70
        October 30, 2004                     18.96        13.71
        January 29, 2005                     19.75        15.75

        Fiscal 2003:
        May 3, 2003                         $ 5.69       $ 4.22
        August 2, 2003                        6.27         5.35
        November 1, 2003                      7.58         5.00
        January 31, 2004                     10.94         7.07

Stein Mart's common stock trades on The Nasdaq Stock Market(R) under the trading
symbol SMRT. On April 6, 2005, there were 1,131 stockholders of record.

                                       9





ITEM 6.     SELECTED CONSOLIDATED  FINANCIAL  DATA (Dollars in  Thousands Except
            Per  Share  and Per  Square  Foot  Data)
The Company's  consolidated  financial statements have been restated to classify
the  results of  operations  for three  stores  closed  during  2003 and 2004 as
discontinued  operations for all periods.

Statement of Operations Data:                                   2004           2003           2002         2001 (1)         2000
                                                            ------------   ------------   ------------   ------------   ------------
                                                                                                          
Net sales                                                    $1,459,607     $1,351,623     $1,397,851     $1,309,429     $1,196,166
Cost of merchandise sold                                      1,070,803      1,013,175      1,053,109        996,211        889,387
                                                            ------------   ------------   ------------   ------------   ------------
Gross profit                                                    388,804        338,448        344,742        313,218        306,779
Selling, general and administrative expenses (2)                341,932        343,354        322,115        297,846        253,207
Other income, net                                                14,277         13,004         13,825         13,938         13,625
                                                            ------------   ------------   ------------   ------------   ------------
Income from operations                                           61,149          8,098         36,452         29,310         67,197
Interest income (expense), net                                      332         (1,688)        (2,604)        (4,000)        (3,309)
                                                            ------------   ------------   ------------   ------------   ------------
Income from continuing operations before income taxes            61,481          6,410         33,848         25,310         63,888
Provision for income taxes                                       23,363          2,436         12,862          9,617         24,277
                                                            ------------   ------------   ------------   ------------   ------------
Income from continuing operations                                38,118          3,974         20,986         15,693         39,611
Loss from discontinued operations, net of tax benefit              (145)        (1,773)          (296)          (339)          (254)
                                                            ------------   ------------   ------------   ------------   ------------
Net income                                                   $   37,973     $    2,201     $   20,690     $   15,354     $   39,357
                                                            ============   ============   ============   ============   ============
Basic income (loss) per share:
Continuing operations                                             $0.90          $0.09          $0.51          $0.38          $0.93
Discontinued operations                                            -             (0.04)         (0.01)         (0.01)         (0.01)
                                                            ------------   ------------   ------------   ------------   ------------
Total                                                             $0.90          $0.05          $0.50          $0.37          $0.92
                                                            ============   ============   ============   ============   ============
Diluted income (loss) per share:
Continuing operations                                             $0.89          $0.09          $0.51          $0.38          $0.92
Discontinued operations                                            -             (0.04)         (0.01)         (0.01)         (0.01)
                                                            ------------   ------------   ------------   ------------   ------------
Total                                                             $0.89          $0.05          $0.50          $0.37          $0.91
                                                            ============   ============   ============   ============   ============
Operating Data:
Stores open at end of period                                        261            261            265            253            226
Sales per store including leased departments (3)             $    6,058     $    5,564     $    5,741     $    5,922     $    6,068
Sales per store excluding leased departments (4)             $    5,642     $    5,179     $    5,373     $    5,520     $    5,643
Sales per square foot including leased departments (3)       $      199     $      181     $      184     $      189     $      192
Sales per square foot excluding leased departments (4)       $      200     $      182     $      187     $      191     $      194
Comparable store net sales increase (decrease) (5)                  9.1%          (4.7%)         (0.8%)         (0.7%)          9.7%

Balance Sheet Data:
Working capital                                              $  211,242     $  186,799     $  146,609     $  179,212     $  120,602
Total assets                                                    474,580        399,101        415,846        417,672        389,989
Long-term debt (6)                                                 -            24,962           -            57,750           -
Total stockholders' equity                                      276,510        227,678        223,307        201,895        194,028


(1)  Beginning with fiscal 2001, the Company changed to a 52-53 week year ending
     on the Saturday  closest to January 31;  previously,  the Company's  fiscal
     year ended on the Saturday  closest to December 31.  Financial data for the
     five-week   Transition   Period  ended   February  3,  2001  (restated  for
     discontinued  operations)  is  as  follows:  net  sales  $83,332,  cost  of
     merchandise  sold  $69,964,  gross  profit  $13,368,  selling,  general and
     administrative  expenses $22,861,  other income net $822,  interest expense
     $186,  loss from continuing  operations  ($5,491),  loss from  discontinued
     operations  ($123),   net  loss  ($5,614),   basic  and  diluted  loss  per
     share/continuing operations $(0.14).
(2)  Selling,  general and  administrative  expenses  include  store closing and
     asset  impairment  charges of $4.7 million in 2004,  $12.0 million in 2003,
     $2.5  million  in 2002 and $2.9  million  in 2001.  A $3.4  million  credit
     related to store closings was recorded in 2000.
(3)  These sales per store and sales per square foot calculations  include sales
     from leased shoe and fragrance  departments.  Sales per store is calculated
     by dividing (a) total sales including  leased  department  sales by (b) the
     number of stores open at the end of such  period,  exclusive of stores open
     for less than 12 months.  Sales per square foot includes  sales and selling
     space of leased  departments  and excludes  administrative,  receiving  and
     storage areas.
(4)  These sales per store and sales per square foot calculations  exclude sales
     from leased  departments.  Sales per store is  calculated  by dividing  (a)
     total sales,  excluding leased department sales by (b) the number of stores
     open at the end of such  period,  exclusive of stores open for less than 12
     months.  Sales per square foot  excludes  sales and selling space of leased
     departments, administrative, receiving and storage areas.
(5)  Comparable  store  information for a period reflects stores open throughout
     that period and for the same  52-week  period in the prior year.
(6)  Notes  payable to banks of $41,350 at  February 1, 2003 was  classified  as
     current.

                                       10



ITEM 7.     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.

All 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.

The following  should be read in  conjunction  with the  "Selected  Consolidated
Financial Data" and the notes thereto and the consolidated  financial statements
and notes thereto of the Company.

Overview
Stein Mart's 261 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 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.

Stein Mart's accomplishments during 2004 include:
       o   Increased  total sales by 8.0 percent  overall and  comparable  store
           sales by 9.1 percent
       o   Improved net income to $0.89 per share compared to $0.05 per share in
           2003
       o   Improved gross profit as a percentage of sales by 1.6 percent
       o   Improved selling, general and administrative expenses by 2.0 percent
       o   Improved  sales  per  store (including leased  departments) from $5.6
           million to $6.1 million
       o   Opened  seven new locations  during  the year  which  produced  $19.4
           million  in  sales  by   year-end;  relocated   two  stores  to  more
           advantageous locations and closed seven under-performing stores
       o   Reduced average store inventories by 2.2 percent
       o   Reduced inventory shrinkage for a pre-tax benefit of $2.2 million
       o   Eliminated borrowings  and ended  the year with more than $92 million
           in cash and short-term investments

                                       11



Outlook
Over  the  past  three  years,  the  Company  has  reduced   inventory   levels,
re-formatted its stores,  closed a number of unprofitable  locations, eliminated
full-price coupons and created a  new marketing campaign. As such, the Company's
preliminary outlook for 2005 is as follows:
       o   Increase sales  at a  more  modest  rate, yet  producing  substantial
           profit growth due to better inventory productivity
       o   Improve gross margin as a result of fewer markdowns on less inventory
           as well as a larger percentage of current merchandise
       o   Strengthen  the  store  network with a plan to  open  15 new  stores,
           including one relocation, and close eight under-performing locations
       o   Continue  strong  cash  position   with  no  debt,  expected  capital
           expenditures  of   approximately   $25  million   and   a  return  to
           repurchasing shares of Company stock.

Stores
The number of stores open as of January 29, 2005,  January 31, 2004 and February
1, 2003 were 261, 261 and 265, respectively.




                                                              2004         2003         2002
                                                           ----------   ----------   ----------
                                                                                 
     Stores at beginning of year                                261          265          253
     Stores opened during the year                                7           12           16
     Stores closed during the year                               (7)         (16)          (4)
                                                           ----------   ----------   ----------
     Stores at the end of year                                  261          261          265
                                                           ==========   ==========   ==========


Reclassifications
As   discussed   in   Note  1  to   the   consolidated   financial   statements,
"Reclassifications",  certain  reclassifications  have been made to prior years'
financial statements to conform to classifications used in the current year. The
accompanying   Management's  Discussion  and  Analysis  gives  effect  to  those
reclassifications.

Results of Operations
The following table sets forth each line item of the  Consolidated  Statement of
Operations expressed as a percentage of the Company's net sales (numbers may not
add due to rounding):




                                                              2004         2003         2002
                                                           ----------   ----------   ----------
                                                                               
     Net sales                                                100.0%       100.0%       100.0%
     Cost of merchandise sold                                  73.4         75.0         75.3
                                                           ----------   ----------   ----------
     Gross profit                                              26.6         25.0         24.7
     Selling, general and administrative expenses              23.4         25.4         23.0
     Other income, net                                          1.0          1.0          1.0
                                                           ----------   ----------   ----------
     Income from operations                                     4.2          0.6          2.6
     Interest income                                             -            -            -
     Interest expense                                            -           0.1          0.2
                                                           ----------   ----------   ----------
     Income from continuing operations before income taxes      4.2          0.5          2.4
     Provision for income taxes                                 1.6          0.2          0.9
                                                           ----------   ----------   ----------
     Income from continuing operations                          2.6          0.3          1.5
     Loss from discontinued operations, net of tax benefit       -          (0.1)          -
                                                           ----------   ----------   ----------
     Net income                                                 2.6%         0.2%         1.5%
                                                           ==========   ==========   ==========


Store Closings
During 2004 and 2003, the Company closed 23 under-performing stores (see Notes 3
and 4 to the  consolidated  financial  statements)  whose aggregate  losses from
operations for 2004 and 2003 were $3.8 million and $26.4 million,  respectively.
Two of the stores  closed  during 2003 and one store closed during 2004 resulted
in the exit from certain  markets and, in accordance with Statement of Financial
Accounting   Standards   ("SFAS")  No.  144,  are  classified  as   discontinued
operations,  as cash flows of these  stores have been  eliminated  from  ongoing
operations.

                                       12



The Company  plans to close eight more stores  during 2005  primarily at natural
lease exit dates, so lease termination costs in 2005 should not be significant.

Sales and  operating  losses for the seven  stores  closed in 2004 and 16 stores
closed in 2003 are shown below for the years ended  January 29, 2005 and January
31,  2004.  Included in the 2003 column are  operating  results of the 16 stores
closed in 2003, in addition to the seven stores closed in 2004.

                                                         2004           2003
                                                     ------------   ------------
     Sales from closed stores:
        Included in continuing operations                $ 7,142       $ 49,814
        Included in discontinued operations                  942         10,009
                                                     ------------   ------------
                                                         $ 8,084       $ 59,823
                                                     ============   ============
     Operating losses from closed stores:
        Included in continuing operations                $(3,602)      $(23,521)
        Included in discontinued operations                 (234)        (2,860)
                                                     ------------   ------------
                                                         $(3,836)      $(26,381)
                                                     ============   ============

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

     Continuing operations:                              2004           2003
                                                     ------------   ------------
        Lease termination costs                          $ 1,028       $  6,561
        Asset impairment (recovery) charges                 (245)         1,544
        Severance                                            647            723
        Other                                                215          1,058
                                                     ------------   ------------
                                                           1,645          9,886
                                                     ------------   ------------
     Discontinued operations:
        Lease termination costs                               77            172
        Asset impairment charges                            -               228
        Severance                                             77            148
                                                     ------------   ------------
                                                             154            548
                                                     ------------   ------------
     Total                                               $ 1,799       $ 10,434
                                                     ============   ============

Continuing Operations
Year Ended January 29, 2005 Compared to Year Ended January 31, 2004
The 8.0% total sales increase for the year ended January 29, 2005 from the prior
year reflects a 9.1% increase in sales from  comparable  stores,  the opening of
seven new stores which  contributed  $19.4 million to net sales, and the closing
of seven stores.

Gross  profit for the year ended  January  29,  2005 was $388.8  million or 26.6
percent of net sales,  a 1.6  percentage  point  increase  over gross  profit of
$338.4 million or 25.0 percent of net sales for the year ended January 31, 2004.
The  increase  was due to a 1.2  percentage  point  increase in  mark-up,  a 0.5
percentage  point  improvement  in occupancy  leverage as a result of higher per
store sales  productivity  this year compared to last year and a 0.2  percentage
point  improvement  in shrinkage,  partially  offset by a 0.3  percentage  point
increase  in  markdowns.   Continued   improvements   in  the  loss   prevention
organization   and  its  system   enhancements   contributed  to  the  shrinkage
improvement.  Gross  profit also  includes a $1.5  million  inventory  charge to
reduce  merchandise  inventories  to the lower of cost or  market  value in five
stores closing in Spring 2005.

Selling,  general and  administrative  ("SG&A")  expenses were $341.9 million or
23.4  percent of net sales for the year ended  January 29,  2005, a $1.5 million
decrease from SG&A  expenses of $343.4  million or 25.4 percent of net sales for
2003. The 2.0  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 9.1 percent
increase in comparable  store sales and a $7.3 million decrease in store closing
and asset impairment charges. Included in SG&A expenses for fiscal 2004 and 2003
are store  closing  and  asset  impairment  charges  of $4.7  million  and $12.0
million,  respectively.  Charges were higher in 2003

                                       13



primarily  because ongoing lease obligations were recorded for several of the 14
stores  (excluding  discontinued  operations)  closed  during 2003 while the six
stores  (excluding  discontinued  operations)  closed in 2004 had minimal  lease
termination and severance costs.

Pre-opening  expenses  for the  seven  stores  opened in 2004  amounted  to $1.4
million and for the 12 stores opened in 2003, amounted to $1.8 million.

Income from  operations  for the year ended  January 29, 2005 was $61.1  million
compared to $8.1 million for 2003.  Approximately $19.9 million of this earnings
improvement  is the result of reducing 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 $1.7 million for 2004 and 2003,  respectively.
As a result of  increased  sales,  decreased  inventories  and  ongoing  expense
control,  the Company only had  borrowings  on its  revolving  credit  agreement
during the first quarter of 2004. The Company earned interest income of $371,000
on its cash and short-term investments during 2004. There was no interest income
or short-term investments in 2003.

Year Ended January 31, 2004 Compared to Year Ended February 1, 2003
The 3.3% total sales decrease for the year ended January 31, 2004 from the prior
year reflects a 4.7% decrease in sales from comparable stores, the opening of 12
new stores  which contributed $38.2 million to  net sales, and the closing of 16
stores.  In recent years, as a marketing  vehicle to attract new customers,  the
Company  used  various  coupons  that  allowed  customers  to  take a  specified
percentage discount off of full-priced merchandise.  As this practice escalated,
it became  apparent  that these  coupons did not support  the  Company's  unique
selling proposition. As a result, the Company discontinued these `percentage off
full price' coupons in July 2003.  While such coupons may continue to be used on
a limited  basis in new  markets  and  specific  circumstances,  the  widespread
distribution of full-price,  percentage off coupons has ceased.  As anticipated,
the  discontinuation  of these customer traffic  incentives  hindered 2003 sales
growth.  However,  discounts  that had  previously  been devoted to these coupon
incentives  were  used to clear  seasonal  goods  more  efficiently  and  create
additional freshness in the inventory.

Gross  profit for the year ended  January  31,  2004 was $338.4  million or 25.0
percent of net sales,  a 0.3  percentage  point  increase  over gross  profit of
$344.7 million or 24.7 percent of net sales for the year ended February 1, 2003.
Mark-up  improved 2.1 percentage  points over last year, but was offset by a 1.6
percentage  point increase in markdowns and a 0.5 percentage  point increase due
to lack of  occupancy  leverage.  Markdowns in the stores that were going out of
business  accounted  for almost half of the markdown  impact.  Gross profit also
includes a $1.6 million  inventory charge to reduce  merchandise  inventories to
the lower of cost or market  value in the six  stores  planned  for  closing  in
Spring 2004.  Lastly,  gross profit was favorably  impacted by a 0.3  percentage
point improvement in shrinkage from last year as a result of a restructured loss
prevention organization and enhanced systems.

SG&A  expenses  were  $343.4  million or 25.4  percent of net sales for the year
ended  January 31, 2004, a $21.0  million  increase over SG&A expenses of $322.1
million or 23.0  percent of net sales for 2002.  Included in SG&A  expenses  for
fiscal  2003 and 2002 are store  closing and asset  impairment  charges of $12.0
million and $2.5 million,  respectively. The increase in these charges accounted
for  approximately  one-third  of the  2.4  percentage  point  increase  in SG&A
expenses as a percent of sales. SG&A expenses increased 0.5 percent of net sales
due to an increase in expenses  related to the new advertising  campaign and the
remaining increase is due to a lack of leverage resulting from the 4.7% decrease
in comparable store sales for fiscal year 2003.

Pre-opening  expenses for the 12 stores  opened in 2003 amounted to $1.8 million
and for the 16 stores opened in 2002, amounted to $3.1 million.

Income from operations was $8.1 million or 0.6 percent of net sales for 2003 and
$36.5 million or 2.6 percent of net sales for 2002.  The decrease in income from
continuing  operations is due to the overall  reduction in net sales, as well as
increased  operating  losses  from the stores  closed in 2003 and 2002 and other
changes discussed above.

                                       14



Other income, primarily from in-store leased shoe departments, was $13.0 million
in 2003, a slight  decrease from the $13.8 million in 2002, but remained at 1.0%
of sales.  An improvement in the shoe business was offset by the  elimination of
fragrance as a leased department in May 2003.

Interest  expense for 2003 was $1.7  million,  compared to $2.6 million in 2002.
The decrease resulted from lower average borrowings at lower interest rates this
year compared to last year.

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.   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.  As of January 29, 2005,
the Company had $20.2 million in cash and cash  equivalents and $72.5 million in
short-term investments.

Net cash provided by operating  activities  was $116.0 million in 2004 and $30.4
million in 2003. The increase in 2004 is primarily  attributable  to an increase
in net income including non-cash items,  increases in accounts payable,  accrued
liabilities and income taxes payable,  and a decrease in  inventories.  Accounts
payable  increased  while total  inventories  decreased  from the prior year-end
reflecting more current  purchases and improved  turnover of inventories.  On an
average  store basis,  inventories  were reduced 2.2% from the prior year due to
increased sales resulting from the Company's continued focus on marketing, sales
promotion and clearance strategies.

Cash used in investing activities was $91.5 million in 2004 and $13.9 million in
2003. The additional  cash provided by operations  enabled the Company to invest
in short-term  investments during 2004. Capital expenditures,  primarily for the
acquisition  of  store  fixtures,   equipment  and  leasehold  improvements  and
information system  enhancements,  were $19.1 million and $13.9 million for 2004
and 2003,  respectively.  Capital  expenditures  were higher in 2004 compared to
2003 due to  enhancements  to the point of sale and  merchandising  systems  and
remodeling costs for several existing stores.

Cash used in financing activities was $16.2 million in 2004 and $14.4 million in
2003. The Company  eliminated  borrowings  under its revolving  credit agreement
during the first quarter 2004.  During 2003, cash was used to repurchase  50,000
shares of the Company's  common stock for $0.2 million.  As of January 29, 2005,
there are  1,994,200  shares which can be  repurchased  pursuant to the Board of
Directors current authorizations.

The Company  plans to open 15 new stores in 2005.  The cost of opening a typical
new store  generally  ranges from $500,000 to $700,000 for fixtures,  equipment,
leasehold  improvements and pre-opening costs (primarily  advertising,  stocking
and training).  Pre-opening  costs are expensed at the time of opening.  Initial
inventory  investment  for  a new  store  is  approximately  $1.0  million.  The
Company's total capital  expenditures  for 2005 (including  amounts budgeted for
new store  expansion,  improvements to existing  stores and  information  system
enhancements) are anticipated to be approximately $25 million.

The Company has a revolving  credit  agreement with a group of lenders,  with an
initial term ending July 2006. The agreement,  which was completed in July 2003,
provides a $150 million senior revolving  credit facility.  Borrowings are based
on and secured by eligible  inventory and certain  other assets.  At January 29,
2005 there were no direct  borrowings  under the credit facility and no Event of
Default  existed  under  the  terms  of the  Agreement.  At  January  31,  2004,
outstanding borrowings were $25.0 million.

The interest rates on borrowings  under the Agreement  range from Prime to Prime
plus .25% per annum for Prime  Rate  Loans and LIBOR  plus  1.50% to LIBOR  plus
2.25% per annum for Eurodollar Rate Loans and are established  quarterly,  based
on excess  availability as defined in the Agreement.  An unused line fee of .25%
to .375% per annum  (.375% as of  January  29,  2005) is  charged  on the unused
portion of the revolving  credit  facility,  based on excess  availability.

                                       15



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 borrow on the  revolving  credit  agreement or adjust  operating
plans, including new store rollout.

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




                                              Less than        1 - 2          3 - 5         After 5
                                 Total         1 Year          Years          Years          Years
                             ------------   ------------   ------------   ------------   ------------
                                                                             
Operating leases                $386,510        $64,108        $59,715       $143,612       $119,075
                             ============   ============   ============   ============   ============


At  January  29,  2005,  the  Company  had no direct  borrowings  on its  credit
facility.  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 $17.1 million and are included
in the above table.

Off-Balance Sheet Arrangements
The Company has  outstanding  standby  letters of credit  totaling  $5.3 million
securing certain insurance  programs at January 29, 2005. 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.

Critical Accounting Policies
The  preparation of the Company's  consolidated  financial  statements  requires
management to make estimates and assumptions that affect the reported amounts of
assets,  liabilities,  expenses and related  disclosure of contingent assets and
liabilities.   Management  bases  its  estimates  and  judgments  on  historical
experience and other relevant  factors,  the results of which form the basis for
making  judgments about the carrying  values of assets and liabilities  that are
not readily  apparent from other  sources.  While the Company  believes that the
historical  experience and other factors  considered  provide a meaningful basis
for  the  accounting  policies  applied  in the  preparation  of  the  financial
statements, the Company cannot guarantee that its estimates and assumptions will
be  accurate,  which  could  require the  Company to make  adjustments  to these
estimates  in future  periods.  Following  is a summary of the more  significant
accounting policies:

Inventories
Merchandise  inventories are valued at the lower of average cost or market, on a
first-in  first-out  basis,  using the retail  inventory method (RIM). RIM is an
averaging  method  that is widely  used in the retail  industry.  The use of RIM
results in inventories  being valued at the lower of cost or market as markdowns
are taken as a reduction of the retail values of inventories.

Based on a review of historical markdowns,  current business trends and seasonal
inventory  categories,  additional inventory reserves may be recorded to reflect
estimated  markdowns which may be required to liquidate certain  inventories and
reduce  inventories  to the lower of cost or  market.  Management  believes  its
inventory  valuation  methods  approximate the net realizable value of clearance
inventory and result in valuing inventory at the lower of cost or market.

                                       16



Long-Lived Assets
Long-lived  assets are reviewed  for  impairment  whenever  events or changes in
circumstances  indicate  that  the  carrying  amount  of an  asset  may  not  be
recoverable.  Factors used in the review include  management's  plans for future
operations,  recent  operating  results and projected cash flows. For long-lived
assets held for use, an  impairment  loss is recognized if the sum of the 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  assets  over  its fair  value.  Fair  value is based on
estimated market values for similar assets.

Store Closing Costs
The Company follows SFAS No. 146,  "Accounting for Costs Associated with Exit or
Disposal  Activities," to record store closing costs.  SFAS No. 146 requires the
recognition of costs  associated with exit or disposal  activities when they are
incurred rather than at the date of commitment to an exit or disposal plan.

Insurance Reserve Estimates
The Company uses a combination of insurance and self-insurance for various risks
including workers' compensation,  general liability and associate-related health
care benefits, a portion of which is paid by the covered employees.  The Company
is responsible for paying the claims that are less than the insured limits.  The
reserves  recorded for these claims are estimated  actuarially,  based on claims
filed and claims incurred but not reported. These reserve estimates are adjusted
based upon actual  claims filed and settled.  The  estimated  accruals for these
reserves could be significantly affected if future claims differ from historical
trends and other actuarial assumptions.

Revenue Recognition
Revenue from sales of the  Company's  merchandise  is  recognized at the time of
sale, net of any returns and allowances,  discounts and percentage-off  coupons.
Future merchandise returns are estimated based on historical experience.  Leased
department  sales are  excluded  from net  sales;  commissions,  net of  related
selling  expenses,  and rental  income from leased  departments  are included in
other income, net.

Operating Leases
The  Company  leases  retail  stores  under  operating  leases.   Certain  lease
agreements contain rent holidays, rent escalation clauses and/or contingent rent
provisions.  The Company  recognizes rent expense on a straight-line  basis over
the expected lease term and records the difference  between the amounts  charged
to expense and the rent paid as a deferred rent liability.

The  landlord/lessor  constructs  the building  leasehold  improvements  for the
majority of the Company's stores. For other store operating leases which require
the  Company/lessee  to construct  the building  leasehold  improvements,  these
assets are considered to be landlord  assets and the Company records the cost of
these leasehold  improvements in excess of any landlord  construction  allowance
received as prepaid rent which is amortized to rent expense over the lease term.

For a complete listing of our significant accounting policies, see Note 1 to the
consolidated financial statements.

ITEM 7A.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The Company is exposed to interest rate risk primarily through  borrowings under
its revolving  credit  facility.  The facility  permits debt  commitments  up to
$150.0 million, has a July 2006 maturity date and bears interest at spreads over
the prime rate and LIBOR.  The Company  eliminated  borrowings  under its credit
facility  during the first  quarter of 2004 and,  at January  29,  2005,  had no
direct  borrowings on its credit facility.  The average  outstanding  borrowings
during   fiscal  2003  and  2002  were  $50.0   million  and  $66.0  million  at
weighted-average  interest rates of 3.4% and 3.9%.  Management believes that its
exposure to market risk associated with its borrowings is not material.

ITEM 8.     FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
The  consolidated  financial  statements  of  the  Company  and  the  Report  of
Independent  Registered  Certified  Public  Accounting  Firm  thereon  are filed
pursuant to this Item 8 and are included in this report beginning on page F-1.

                                       17



ITEM 9.     CHANGES IN  AND DISAGREEMENTS  WITH ACCOUNTANTS  ON  ACCOUNTING  AND
            FINANCIAL DISCLOSURE
None.

ITEM 9A.    DISCLOSURE CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures and Changes in Internal Control
The Company,  under the supervision and with the  participation of the Company's
management,  including the Chief Executive Officer and Chief Financial  Officer,
has carried out an evaluation of the  effectiveness  of the design and operation
of the  Company's  disclosure  controls  and  procedures,  as  defined  in  Rule
13a-15(e) under the Securities  Exchange Act of 1934, as amended,  as of the end
of the period covered by this report.  Based on this  evaluation,  the Company's
Chief Executive Officer and Chief Financial Officer concluded that the Company's
disclosure   controls  and  procedures  were  effective  to  provide  reasonable
assurance that material information required to be disclosed in periodic reports
filed  with  the  Securities  Exchange   Commission  was  recorded,   processed,
summarized  and  reported  within the time periods  specified in the  Securities
Exchange Commissions rules and forms.

There  were no  significant  changes  in the  Company's  internal  control  over
financial reporting during the last fiscal quarter that has materially affected,
or are reasonably  likely to materially  affect the Company's  internal  control
over financial reporting.

Management's Report on Internal Control Over Financial Reporting
The  Company's  management  is  responsible  for  establishing  and  maintaining
adequate internal control over financial  reporting,  as such term is defined in
Exchange Act Rule  13a-15(f).  The  Company's  internal  control over  financial
reporting was designed to provide reasonable assurance regarding the reliability
of financial reporting and the preparation of financial  statements for external
purposes in accordance with generally accepted accounting principles.

Because of its inherent  limitations,  internal control over financial reporting
may not prevent or detect misstatements.  Also, projections of any evaluation of
effectiveness to future periods are subject to the risk that controls may become
inadequate  because of changes in  conditions,  or that the degree of compliance
with the policies or procedures may deteriorate.

Management  assessed the  effectiveness  of the Company's  internal control over
financial  reporting  as  of  January  29,  2005.  In  making  this  assessment,
management used the criteria set forth in Internal Control-Integrated  Framework
issued by the Committee of Sponsoring  Organizations of the Treadway Commission.
Based on that  assessment,  management  concluded  that the  Company's  internal
control over financial reporting was effective as of January 29, 2005.

Management's  assessment of the effectiveness of the Company's  internal control
over   financial   reporting  as  of  January  29,  2005  has  been  audited  by
PricewaterhouseCoopers   LLP,  an  independent   registered   certified   public
accounting firm, as stated in their report which is included on page F-1 herein.

ITEM 9B.    OTHER INFORMATION
The Company did not file a report on Form 8-K during the quarter  ended  January
29, 2005.

                                    PART III

ITEM 10.    DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
The information  required by this item appears under the captions "Section 16(a)
Beneficial  Ownership  Reporting   Compliance",   "Election  of  Directors"  and
"Executive  Officers"  in the  Company's  Proxy  Statement  for its 2005  Annual
Meeting of Stockholders and is incorporated by reference.

The  Company  has adopted a code of ethics  applicable  to all of the  Company's
officers,  directors and employees,  including the Company's principal executive
officer,  principal financial officer,  principal accounting officer and persons
performing  similar  functions.  The text of this code of ethics may be found on
our web site at

                                       18



www.steinmart.com.  The  Company  intends to post notice of any
waiver  from,  or amendment  to, any  provision of our code of ethics on our web
site.

ITEM 11.    EXECUTIVE COMPENSATION
The  information  required by this item  appears  under the  caption  "Executive
Compensation" and "Certain  Transactions;  Compensation Committee Interlocks and
Insider  Participation"  in the  Company's  Proxy  Statement for its 2005 Annual
Meeting of Stockholders and is incorporated by reference.

ITEM 12.    SECURITY  OWNERSHIP OF  CERTAIN  BENEFICIAL  OWNERS  AND  MANAGEMENT
            AND RELATED STOCKHOLDER MATTERS
The  information  required  by this  item  appears  under  the  caption  "Voting
Securities"  in the Company's  Proxy  Statement  for its 2005 Annual  Meeting of
Stockholders and is incorporated by reference.

ITEM 13.    CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
The  information  required  by this  item  appears  under the  caption  "Certain
Transactions;  Compensation  Committee Interlocks and Insider  Participation" in
the Company's Proxy Statement for its 2005 Annual Meeting of Stockholders and is
incorporated by reference.

ITEM 14.    PRINCIPAL ACCOUNTANT FEES AND SERVICES
The  information  required by this item appears  under the caption  "Independent
Certified  Public  Accountants"  in the Company's  Proxy  Statement for its 2005
Annual Meeting of Stockholders and is incorporated by reference.

                                     PART IV

ITEM  15.   EXHIBITS,  FINANCIAL STATEMENT  SCHEDULES  AND  REPORTS  ON FORM 8-K
15(a)(1) Consolidated  Financial Statements
The documents listed below are filed as part of this Form 10-K:

                                                                      Page in
                                                                     Form 10-K
                                                                     ---------
Report of Independent Registered Certified Public Accounting Firm       F-1
Consolidated Balance Sheets                                             F-3
Consolidated Statements of Operations                                   F-4
Consolidated Statements of Stockholders' Equity                         F-5
Consolidated Statements of Cash Flows                                   F-6
Notes to Consolidated Financial Statements                              F-7

15(a)(2) Financial Statement Schedules
All  schedules  are omitted  because  they are not  applicable  or the  required
information is presented in the financial statements or notes thereto.

15(a)(3) Exhibits
See Index to Exhibits which begins on Page E-1.

                                       19



                                   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.


                                          STEIN MART, INC.

Date:     April 13, 2005           By:    /s/ Michael D. Fisher
                                          --------------------------------------
                                          Michael D. Fisher, President and Chief
                                            Executive Officer


Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed by the following  persons on behalf of the registrant and in the
capacities indicated on the 13th day of April, 2005.



/s/ Jay Stein                             /s/ Linda McFarland Farthing
- -------------------------------------     --------------------------------------
Jay Stein                                 Linda McFarland Farthing
Chairman of the Board                     Director


/s/ John H. Williams, Jr.                 /s/ Mitchell W. Legler
- -------------------------------------     --------------------------------------
John H. Williams, Jr.                     Mitchell W. Legler
Vice Chairman                             Director


/s/ Michael D. Fisher                     /s/ Michael D. Rose
- -------------------------------------     --------------------------------------
Michael D. Fisher                         Michael D. Rose
President and Chief Executive Officer     Director


/s/ James G. Delfs                        /s/ Richard L. Sisisky
- -------------------------------------     --------------------------------------
James G. Delfs                            Richard L. Sisisky
Senior Vice President and Chief           Director
  Financial Officer


/s/ Clayton E. Roberson, Jr.              /s/ Martin E. Stein, Jr.
- -------------------------------------     --------------------------------------
Clayton E. Roberson, Jr.                  Martin E. Stein, Jr.
Vice President and Controller             Director


/s/ Alvin R. Carpenter                    /s/ J. Wayne Weaver
- -------------------------------------     --------------------------------------
Alvin R. Carpenter                        J. Wayne Weaver
Director                                  Director


                                         /s/ James H. Winston
                                          --------------------------------------
                                          James H. Winston
                                          Director

                                       20



        Report of Independent Registered Certified Public Accounting Firm


To the Board of Directors
and Stockholders of Stein Mart, Inc.


We have  completed an integrated  audit of Stein Mart,  Inc.'s  January 29, 2005
consolidated  financial  statements  and of its internal  control over financial
reporting as of January 29, 2005 and audits of its January 31, 2004 and February
1, 2003  consolidated  financial  statements in accordance with the standards of
the Public Company  Accounting  Oversight Board (United  States).  Our opinions,
based on our audits, are presented below.

Consolidated financial statements
- ---------------------------------

In our  opinion,  the  consolidated  financial  statements  listed  in the index
appearing under Item 15(a)(1)  present  fairly,  in all material  respects,  the
financial  position of Stein Mart,  Inc. and its  subsidiary at January 29, 2005
and January 31, 2004,  and the results of their  operations and their cash flows
for each of the three years in the period ended  January 29, 2005 in  conformity
with accounting  principles  generally accepted in the United States of America.
These financial  statements are the responsibility of the Company's  management.
Our responsibility is to express an opinion on these financial  statements based
on our audits.  We conducted our audits of these  statements in accordance  with
the standards of the Public Company Accounting  Oversight Board (United States).
Those standards  require that we plan and perform the audit to obtain reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit of financial  statements includes  examining,  on a test
basis,  evidence  supporting  the  amounts  and  disclosures  in  the  financial
statements,  assessing the accounting  principles used and significant estimates
made by management, and evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

Internal control over financial reporting
- -----------------------------------------

Also, in our opinion,  management's assessment,  included in Management's Report
on Internal Controls over Financial  Reporting appearing under Item 9A, that the
Company  maintained  effective  internal control over financial  reporting as of
January 29, 2005 based on criteria  established in Internal Control - Integrated
Framework  issued by the Committee of Sponsoring  Organizations  of the Treadway
Commission  (COSO), is fairly stated, in all material  respects,  based on those
criteria.  Furthermore,  in our opinion, the Company maintained, in all material
respects,  effective internal control over financial reporting as of January 29,
2005, based on criteria  established in Internal Control - Integrated  Framework
issued by the COSO.  The Company's  management is  responsible  for  maintaining
effective  internal  control over financial  reporting and for its assessment of
the   effectiveness   of  internal   control  over  financial   reporting.   Our
responsibility  is to express  opinions on  management's  assessment  and on the
effectiveness of the Company's  internal control over financial  reporting based
on our  audit.  We  conducted  our  audit of  internal  control  over  financial
reporting in  accordance  with the  standards of the Public  Company  Accounting
Oversight  Board  (United  States).  Those  standards  require  that we plan and
perform  the  audit to  obtain  reasonable  assurance  about  whether  effective
internal  control  over  financial  reporting  was  maintained  in all  material
respects.  An  audit of  internal  control  over  financial  reporting  includes
obtaining  an  understanding  of  internal  control  over  financial  reporting,
evaluating  management's  assessment,  testing  and  evaluating  the  design and
operating   effectiveness  of  internal  control,   and  performing  such  other
procedures as we consider  necessary in the  circumstances.  We believe that our
audit provides a reasonable basis for our opinions.

A company's  internal control over financial  reporting is a process designed to
provide reasonable  assurance  regarding the reliability of financial  reporting
and the preparation of financial  statements for external purposes in accordance
with generally accepted accounting principles. A company's internal control over
financial  reporting  includes those policies and procedures that (i) pertain to
the  maintenance  of records that, in reasonable  detail,  accurately and fairly
reflect the  transactions  and  dispositions of the assets of the company;  (ii)
provide  reasonable  assurance  that  transactions  are recorded as necessary to
permit preparation of financial statements in accordance with generally accepted
accounting  principles,  and that receipts and  expenditures  of the company are
being made only in accordance with authorizations of management and directors of
the company;  and (iii) provide  reasonable  assurance  regarding  prevention or
timely  detection  of  unauthorized  acquisition,  use,  or  disposition  of the
company's assets that could have a material effect on the financial

                                      F-1



statements.

Because of its inherent  limitations,  internal control over financial reporting
may not prevent or detect misstatements.  Also, projections of any evaluation of
effectiveness to future periods are subject to the risk that controls may become
inadequate  because of changes in  conditions,  or that the degree of compliance
with the policies or procedures may deteriorate.



/s/ PricewaterhouseCoopers LLP
- ------------------------------
Jacksonville, Florida
April 8, 2005

                                      F-2





                                Stein Mart, Inc.
                           Consolidated Balance Sheets
                                 (In thousands)

                                                                 January 29,      January 31,
                                                                    2005             2004
                                                               --------------   --------------
                                                                              
ASSETS
Current assets:
Cash and cash equivalents                                          $ 20,250         $ 11,965
Short-term investments                                               72,475             -
Trade and other receivables                                           5,852            4,227
Inventories                                                         277,164          283,379
Prepaid expenses and other current assets                            13,010           13,528
                                                               --------------   --------------
     Total current assets                                           388,751          313,099
Property and equipment, net                                          71,048           70,811
Other assets                                                         14,781           15,191
                                                               --------------   --------------
     Total assets                                                  $474,580         $399,101
                                                               ==============   ==============
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable                                                   $ 99,163         $ 65,118
Accrued liabilities                                                  73,257           61,182
Income taxes payable                                                  5,089             -
                                                               --------------   --------------
     Total current liabilities                                      177,509          126,300
Notes payable to banks                                                 -              24,962
Other liabilities                                                    20,561           20,161
                                                               --------------   --------------
     Total liabilities                                              198,070          171,423

COMMITMENTS AND CONTINGENCIES (Note 8)
Stockholders' equity:
Preferred stock - $.01 par value; 1,000,000 shares
 authorized;  no shares issued or outstanding
Common stock - $.01 par value;  100,000,000  shares
 authorized;  42,880,031 and 41,993,529 shares issued
 and outstanding, respectively                                          429              420
Paid-in capital                                                      14,340            3,196
Unearned compensation                                                  (603)            (309)
Retained earnings                                                   262,344          224,371
                                                               --------------   --------------
     Total stockholders' equity                                     276,510          227,678
                                                               --------------   --------------
     Total liabilities and stockholders' equity                    $474,580         $399,101
                                                               ==============   ==============

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

                                      F-3





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


                                                                            For The 52 Weeks Ended
                                                               ------------------------------------------------
                                                                 January 29,     January 31,       February 1,
                                                                    2005            2004              2003
                                                               --------------   --------------   --------------
                                                                                          
Net sales                                                        $1,459,607       $1,351,623       $1,397,851

Cost of merchandise sold                                          1,070,803        1,013,175        1,053,109
                                                               --------------   --------------   --------------
Gross profit                                                        388,804          338,448          344,742

Selling, general and administrative expenses                        341,932          343,354          322,115

Other income, net                                                    14,277           13,004           13,825
                                                               --------------   --------------   --------------
Income from operations                                               61,149            8,098           36,452

Interest income                                                         371             -                -

Interest expense                                                         39            1,688            2,604
                                                               --------------   --------------   --------------
Income from continuing operations before income taxes                61,481            6,410           33,848

Provision for income taxes                                           23,363            2,436           12,862
                                                               --------------   --------------   --------------
Income from continuing operations                                    38,118            3,974           20,986

Loss from discontinued operations, net of tax benefit                  (145)          (1,773)            (296)
                                                               --------------   --------------   --------------
Net income                                                       $   37,973       $    2,201       $   20,690
                                                               ==============   ==============   ==============

Basic income (loss) per share:
Continuing operations                                                 $0.90            $0.09            $0.51
Discontinued operations                                                -               (0.04)           (0.01)
                                                               --------------   --------------   --------------
Total                                                                 $0.90            $0.05            $0.50
                                                               ==============   ==============   ==============

Diluted income (loss) per share:
Continuing operations                                                 $0.89            $0.09            $0.51
Discontinued operations                                                -               (0.04)           (0.01)
                                                               --------------   --------------   --------------
Total                                                                 $0.89            $0.05            $0.50
                                                               ==============   ==============   ==============

Weighted-average shares outstanding - Basic                          42,268           41,649           41,575
                                                               ==============   ==============   ==============
Weighted-average shares outstanding - Diluted                        42,786           41,701           41,764
                                                               ==============   ==============   ==============

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

                                      F-4





                                Stein Mart, Inc.
                 Consolidated Statements of Stockholders' Equity
                                 (In thousands)

                                                                                                                      Total
                                                  Common           Paid-in         Unearned         Retained       Stockholders'
                                                   Stock           Capital       Compensation       Earnings          Equity
                                              --------------   --------------   --------------   --------------   --------------
                                                                                                       
Balance at February 2, 2002                           $415          $  -               $-            $201,480         $201,895

Net income                                                                                             20,690           20,690
Common shares issued under
  stock option plan and related
  income tax benefits                                    2            1,193                                              1,195
Common shares issued under
  employee stock purchase plan                           1            1,027                                              1,028
Reacquired shares                                       (2)          (1,499)                                            (1,501)
                                              --------------   --------------   --------------   --------------   --------------

Balance at February 1, 2003                            416              721             -             222,170          223,307

Net income                                                                                              2,201            2,201
Common shares issued under
  stock option plan and related
  income tax benefits                                    2            1,433                                              1,435
Common shares issued under
  employee stock purchase plan                           2              908                                                910
Reacquired shares                                                      (212)                                              (212)
Restricted stock compensation                                           346             (309)                               37
                                              --------------   --------------   --------------   --------------   --------------

Balance at January 31, 2004                            420            3,196             (309)         224,371          227,678

Net income                                                                                             37,973           37,973
Common shares issued under
  stock option plan and related
  income tax benefits                                    8            9,785                                              9,793
Common shares issued under
  employee stock purchase plan                           1              951                                                952
Restricted stock compensation                                           408             (294)                              114
                                              --------------   --------------   --------------   --------------   --------------

Balance at January 29, 2005                           $429          $14,340            $(603)        $262,344         $276,510
                                              ==============   ==============   ==============   ==============   ==============

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

                                      F-5





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

                                                                            For The 52 Weeks Ended
                                                               ------------------------------------------------
                                                                 January 29,      January 31,      February 1,
                                                                    2005             2004             2003
                                                               --------------   --------------   --------------
                                                                                             
Cash flows from operating activities:
  Net income                                                        $37,973          $ 2,201          $20,690
  Adjustments to reconcile net income to net cash
   provided by operating activities:
      Depreciation and amortization                                  18,018           19,543           18,770
      Impairment of property and other assets                         2,103            3,881            2,709
      Store closing charges                                           1,382            5,883              113
      Deferred income taxes                                              57           (1,734)           9,193
      Restricted stock compensation                                     114               37             -
      Tax benefit from exercise of stock options                      1,938              164              385
      Changes in assets and liabilities:
         Trade and other receivables                                 (1,625)             692              282
         Inventories                                                  6,215           13,851           (1,072)
         Prepaid expenses and other current assets                      603           (2,408)             761
         Other assets                                                  (109)          (2,483)          (2,328)
         Accounts payable                                            34,045          (11,179)         (23,203)
         Accrued liabilities                                         12,145            4,499            7,601
         Income taxes payable                                         5,089           (5,353)           1,282
         Other liabilities                                           (1,967)           2,784           (1,230)
                                                               --------------   --------------   --------------
  Net cash provided by operating activities                         115,981           30,378           33,953
                                                               --------------   --------------   --------------

Cash flows from investing activities:
  Capital expenditures                                              (19,066)         (13,853)         (18,307)
  Purchases of short-term investments                              (912,525)            -                -
  Sales of short-term investments                                   840,050             -                -
                                                               --------------   --------------   --------------
  Net cash used in investing activities                             (91,541)         (13,853)         (18,307)
                                                               --------------   --------------   --------------
Cash flows from financing activities:
  Net payments under notes payable to banks                         (24,962)         (16,388)         (16,400)
  Proceeds from exercise of stock options                             7,855            1,271              810
  Proceeds from employee stock purchase plan                            952              910            1,028
  Purchase of common stock                                             -                (212)          (1,501)
                                                               --------------   --------------   --------------
  Net cash used in financing activities                             (16,155)         (14,419)         (16,063)
                                                               --------------   --------------   --------------
Net increase (decrease) in cash and cash equivalents                  8,285            2,106             (417)
Cash and cash equivalents at beginning of year                       11,965            9,859           10,276
                                                               --------------   --------------   --------------
Cash and cash equivalents at end of year                            $20,250          $11,965          $ 9,859
                                                               ==============   ==============   ==============
Supplemental disclosures of cash flow information:
  Interest paid                                                     $    63          $ 1,702          $ 2,567
  Income taxes paid                                                  17,154            7,723            2,392

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

                                      F-6



                                STEIN MART, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                January 29, 2005
           (Dollars in tables in thousands except per share amounts)

1. Summary of Significant Accounting Policies and Other Information
As of January  29,  2005 the Company  operated a chain of 261  off-price  retail
stores in 30 states and the District of Columbia that feature women's, men's and
young children's apparel, as well as accessories, gifts, linens and shoes.

Consolidation
The consolidated  financial  statements  include the accounts of the Company and
its wholly-owned subsidiary.  All inter-company accounts have been eliminated in
consolidation.

Fiscal Year End
The Company's  fiscal year ends on the Saturday  closest to January 31.  Results
for 2004, 2003 and 2002 are for the 52 weeks ended January 29, 2005, January 31,
2004 and February 1, 2003, respectively.

Use of Estimates
The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.

Cash Equivalents
Cash  equivalents  include  money  market  funds and are  stated at cost,  which
approximates fair value.

Short-Term Investments
Short-term  investments  include investment grade variable-rate debt obligations
and are  classified  as  available-for-sale  securities.  These  securities  are
recorded at cost, which  approximates  fair value due to their variable interest
rates, which reset every 7-35 days. Despite the long-term nature of their stated
contractual  maturities,  the Company has the ability to quickly liquidate these
securities. As a result of the resetting variable rates, there are no cumulative
gross unrealized or realized holding gains or losses from these investments. All
income generated from these investments is recorded as interest income.

Inventories
Merchandise  inventories are valued at the lower of average cost or market, on a
first-in  first-out  basis,  using the retail  inventory method (RIM). RIM is an
averaging  method  that is widely  used in the retail  industry.  The use of RIM
results in inventories  being valued at the lower of cost or market as markdowns
are taken as a reduction of the retail values of inventories.

Based on a review of historical markdowns,  current business trends and seasonal
inventory  categories,  additional inventory reserves may be recorded to reflect
estimated  markdowns which may be required to liquidate certain  inventories and
reduce  inventories  to the lower of cost or  market.  Management  believes  its
inventory  valuation  methods  approximate the net realizable value of clearance
inventory and result in valuing inventory at the lower of cost or market.

Property and Equipment
Property and equipment are stated at cost,  less  accumulated  depreciation  and
amortization.  Depreciation  is  computed  using the  straight-line  method over
estimated  useful lives of 3-10 years for furniture,  fixtures and equipment and
5-15 years for leasehold improvements. Leasehold improvements are amortized over
the shorter of the estimated useful lives of the improvements or the term of the
lease.

Impairment of Long-Lived Assets
The Company follows  Statement of Financial  Accounting  Standards  ("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 the future  undiscounted  cash flows
from the use of the assets is less than the  carrying  value of the assets.  The
amount of the  impairment is the excess of the

                                      F-7



                                STEIN MART, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

carrying  value  of the  asset  over  its  fair  value.  Fair  value is based on
estimated market values of similar assets.  Impairment reviews are performed for
individual  stores.  Factors used in the review include  management's  plans for
future operations, recent operating results and projected cash flows.

Store Closing Costs
The Company follows SFAS No. 146,  "Accounting for Costs Associated with Exit or
Disposal  Activities," to record store closing costs.  SFAS No. 146 requires the
recognition of costs  associated with exit or disposal  activities when they are
incurred rather than at the date of commitment to an exit or disposal plan.

Insurance Reserves
The Company uses a combination of insurance and self-insurance for various risks
including workers' compensation,  general liability and associate-related health
care benefits.  Claim  liabilities  are estimated  actuarially,  based on claims
filed and claims incurred but not reported.

Store Pre-Opening Costs
Costs incurred prior to the date that new stores open are expensed as incurred.

Comprehensive Income
Net income for all years presented is the same as comprehensive income.

Revenue Recognition
Revenue from sales of the  Company's  merchandise  is  recognized at the time of
sale, net of any returns and allowances,  discounts and percentage-off  coupons.
Future merchandise returns are estimated based on historical experience.  Leased
department  sales are  excluded  from net  sales;  commissions,  net of  related
selling  expenses,  and rental  income from leased  departments  are included in
other income, net.

Operating Leases
The  Company  leases  retail  stores  under  operating  leases.   Certain  lease
agreements contain rent holidays, rent escalation clauses and/or contingent rent
provisions.  The Company  recognizes rent expense on a straight-line  basis over
the expected lease term and records the difference  between the amounts  charged
to expense and the rent paid as a deferred rent liability.

The  landlord/lessor  constructs  the building  leasehold  improvements  for the
majority of the Company's stores. For other store operating leases which require
the  Company/lessee  to construct  the building  leasehold  improvements,  these
assets are considered to be landlord  assets and the Company records the cost of
these leasehold  improvements in excess of any landlord  construction  allowance
received as prepaid rent which is amortized to rent expense over the lease term.

Advertising Expense
Advertising  costs are  expensed  as  incurred.  Advertising  expenses  of $52.2
million,  $57.2 million and $51.5 million are reflected in selling,  general and
administrative  expenses in the Consolidated  Statements of Operations for 2004,
2003 and 2002, respectively.

Income Taxes
Deferred  income  taxes  reflect  the net tax effects of  temporary  differences
between the carrying  amounts of assets and liabilities for financial  reporting
purposes and the amounts used for income tax purposes.

Earnings Per Share
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 for each period.

                                      F-8



                                STEIN MART, INC.
                   NOTES TO CONSOLIDATED 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):

                                                 2004       2003       2002
                                               --------   --------   --------
   Weighted-average number of common shares     42,268     41,649     41,575
   Stock options                                   518         52        189
                                               --------   --------   --------
   Weighted-average number of common
     shares plus common stock equivalents       42,786     41,701     41,764
                                               ========   ========   ========

Statements of Operations Classifications
Cost of merchandise sold includes merchandise costs, net of vendor discounts and
allowances; freight; inventory shrinkage; store occupancy costs (including rent,
common area maintenance, real estate taxes, utilities and maintenance); payroll,
benefits and travel costs directly  associated with buying inventory;  and costs
of operating the distribution warehouse.

Selling,  general and administrative  expenses include store operating expenses,
such as payroll and benefit costs, advertising, store supplies, depreciation and
other direct selling costs,  and costs  associated with the Company's  corporate
functions.

Reclassifications
Certain reclassifications have been made in prior years' financial statements to
conform to classifications used in the current year.

Stock-Based Compensation
The Company  currently follows the  disclosure-only  provisions of SFAS No. 123,
"Accounting  for  Stock-Based  Compensation",   as  amended  by  SFAS  No.  148.
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 Accounting  Principles Board Opinion ("APB") No. 25, "Accounting
for Stock Issued to Employees".  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  (in  thousands  except per share
amounts):




                                                                    2004             2003             2002
                                                               --------------   --------------   --------------
                                                                                             
   Net income - as reported                                         $37,973           $2,201          $20,690

   Add:  Restricted stock-based employee
   compensation expense included in reported
   net income, net of related tax effects                                71               23             -

   Deduct:  Total stock-based employee
   compensation expense determined under the
   fair value based method for all awards, net of
   related tax effects                                               (1,055)          (1,209)          (1,741)
                                                               --------------   --------------   --------------

   Net income - pro forma                                           $36,989           $1,015          $18,949
                                                               ==============   ==============   ==============

   Basic earnings per share - as reported                             $0.90            $0.05            $0.50
   Diluted earnings per share - as reported                           $0.89            $0.05            $0.50
   Basic earnings per share - pro forma                               $0.88            $0.02            $0.46
   Diluted earnings per share - pro forma                             $0.86            $0.02            $0.45

                                      F-9



                                STEIN MART, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The effects of applying SFAS No. 123 for pro forma disclosures are not likely to
be  representative  of the  effects on  reported  net  income for future  years,
because  options vest over  several  years and  additional  awards are made each
year. In determining the pro forma compensation cost, the weighted-average  fair
value of options  granted during fiscal 2004,  2003 and 2002 was estimated to be
$8, $3 and $5, respectively,  using the Black-Scholes options pricing model. The
following  weighted-average  assumptions  were used for grants made during 2004,
2003 and 2002:  dividend yield of 0.0%,  expected volatility of 51.4%, 51.8% and
51.9%,   respectively,   risk-free   interest  rate  of  3.5%,  3.0%  and  3.8%,
respectively and expected lives of 5.0 years.

In December 2004, the FASB issued SFAS No. 123R,  "Share-Based  Payment",  which
revises SFAS No. 123 and supersedes  APB Opinion No. 25. This Statement  focuses
primarily on accounting for  transactions  in which an entity  obtains  employee
services in share-based payment transactions.  This Statement requires an entity
to  recognize  the cost of employee  services  received in  share-based  payment
transactions and measure the cost on a grant-date fair value of the award.  That
cost will be recognized  over the period during which an employee is required to
provide service in exchange for the award.  The provisions of SFAS No. 123R will
be effective for the Company's financial statements issued for periods beginning
after June 15, 2005. The Company is evaluating the requirements of SFAS No. 123R
and has not yet determined the method of adoption or the effect of adopting SFAS
No. 123R,  nor has the Company  determined  whether the adoption  will result in
amounts  that are similar to the current  pro forma  disclosures  under SFAS No.
123.

2. Discontinued Operations
Two of the stores  closed  during 2003 and one store closed during 2004 resulted
in the exit from  certain  markets.  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 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 years' operating  activities for these stores have also been  reclassified
to  "Loss  from  discontinued  operations"  in  the  accompanying   Consolidated
Statements of Operations.

Discontinued operations generated sales of $0.9 million, $10.0 million and $10.8
million, in 2004, 2003 and 2002, respectively. Loss from discontinued operations
includes the following components:




                                                                    2004             2003             2002
                                                               --------------   --------------   --------------
                                                                                               
   Loss from operations                                               $(234)         $(2,860)           $(477)
   Income tax benefit                                                    89            1,087              181
                                                               --------------   --------------   --------------
   Loss from discontinued operations, net of tax benefit              $(145)         $(1,773)           $(296)
                                                               ==============   ==============   ==============


See Notes 3 and 4 for a description of store closing costs and asset  impairment
charges included in loss from discontinued operations for 2003 and 2004.

3. Store Closing Charges
The Company  plans to close eight stores  during 2005. A $1.5 million  inventory
charge was recorded in 2004 to reduce  merchandise  inventories in five of these
stores  closing  in  Spring  2005 to their  estimated  realizable  value.  Lease
termination fees of $1.0 million were also paid and expensed during 2004 related
to 2005 store closings. The estimated remaining charges that will be recorded in
2005 are  approximately  $1.2 million for lease  termination costs and severance
charges.

The Company closed seven stores during 2004,  incurring  pre-tax charges of $1.1
million for lease  termination  costs and $0.7 million for severance  costs. The
Company closed 16 under-performing  stores during 2003 incurring pre-tax charges
of $6.7  million for lease  termination  costs and $0.9  million  for  severance
costs. During 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. Lease termination costs are net of estimated
sublease  income that could  reasonably be

                                      F-10



                                STEIN MART, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

obtained  for the  properties.  In the event the  Company is not  successful  in
subleasing closed store locations when management  expects,  additional reserves
for store closing costs may be recorded.  Store closing  charges are included in
selling,  general and administrative  expenses in the Consolidated Statements of
Operations,  except for $154,000 in 2004 and $320,000 in 2003 which are included
in loss from discontinued operations, net of tax benefits.

The following tables show the activity in the store closing reserve:




                                                 Jan. 31,                                           Jan. 29,
                                                   2004            Charges         Payments           2005
                                              --------------   --------------   --------------   --------------
                                                                                           
   Continuing operations:
     Lease termination costs                        $8,780           $1,991           $3,873           $6,898
     Severance                                         131              647              647              131
     Other                                             105             -                 105             -
                                              --------------   --------------   --------------   --------------
                                                     9,016            2,638            4,625            7,029
                                              --------------   --------------   --------------   --------------
   Discontinued operations:
     Lease termination costs                           159               77              236             -
     Severance                                          19               77               96             -
                                              --------------   --------------   --------------   --------------
                                                       178              154              332             -
                                              --------------   --------------   --------------   --------------
   Total store closing reserve                      $9,194           $2,792           $4,957           $7,029
                                              ==============   ==============   ==============   ==============

                                                  Feb. 1,                                           Jan. 31,
                                                   2003            Charges         Payments           2004
                                              --------------   --------------   --------------   --------------
   Continuing operations:
     Lease termination costs                        $4,982           $6,561           $2,763           $8,780
     Severance                                        -                 723              592              131
     Other                                            -                 105             -                 105
                                              --------------   --------------   --------------   --------------
                                                     4,982            7,389            3,355            9,016
                                              --------------   --------------   --------------   --------------
   Discontinued operations:
     Lease termination costs                          -                 172               13              159
     Severance                                        -                 148              129               19
                                              --------------   --------------   --------------   --------------
                                                      -                 320              142              178
                                              --------------   --------------   --------------   --------------
   Total store closing reserve                      $4,982           $7,709           $3,497           $9,194
                                              ==============   ==============   ==============   ==============

                                                  Feb. 2,                                            Feb. 1,
   Continuing operations                           2002            Charges         Payments           2003
                                              --------------   --------------   --------------   --------------
     Lease termination costs                        $5,680           $  113           $  811           $4,982
                                              ==============   ==============   ==============   ==============


The store closing reserve at January 29, 2005,  January 31, 2004 and February 1,
2003 includes a current portion (in accrued  liabilities) of $3.0 million,  $2.8
million  and $1.5  million,  respectively,  and a  long-term  portion  (in other
liabilities) of $4.0 million, $6.4 million and $3.5 million, respectively.

                                      F-11



                                STEIN MART, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The table below sets forth the  components  of loss from  operations  for stores
closed during 2004,  2003 and 2002.  The 2004 table presents the losses from the
seven stores that closed  during 2004;  the 2003 table  presents the losses from
the seven stores closed  during 2004 and the 16 stores that closed in 2003;  and
the 2002 table  presents  the sum of the  losses  from the seven  stores  closed
during 2004, the 16 stores closed in 2003 and the four stores closed in 2002.




                                               Operating Results Of Closed Stores Included In:
                                              ------------------------------------------------
                                                Continuing      Discontinued     Total Closed
Year ended January 29, 2005:                    Operations       Operations         Stores
- ----------------------------                  --------------   --------------   --------------
                                                                            
Sales                                              $ 7,142            $ 942          $ 8,084
Cost of sales                                        7,174              752            7,926
                                              --------------   --------------   --------------
Gross margin                                           (32)             190              158
Selling, general and administrative expenses         3,615              424            4,039
Other income, net                                       45               -                45
                                              --------------   --------------   --------------
Loss from operations                               $(3,602)           $(234)         $(3,836)
                                              ==============   ==============   ==============
# of stores closed in 2004                               6                1                7
                                              ==============   ==============   ==============

                                                Continuing      Discontinued     Total Closed
Year ended January 31, 2004:                    Operations       Operations         Stores
- ----------------------------                  --------------   --------------   --------------
Sales                                             $ 49,814          $10,009         $ 59,823
Cost of sales                                       50,380            9,611           59,991
                                              --------------   --------------   --------------
Gross margin                                          (566)             398             (168)
Selling, general and administrative expenses        23,401            3,327           26,728
Other income, net                                      446               69              515
                                              --------------   --------------   --------------
Loss from operations                              $(23,521)         $(2,860)        $(26,381)
                                              ==============   ==============   ==============
# of stores closed in 2004 and 2003                     20                3               23
                                              ==============   ==============   ==============

                                                Continuing      Discontinued     Total Closed
Year ended February 1, 2003:                    Operations       Operations         Stores
- ----------------------------                  --------------   --------------   --------------
Sales                                              $77,925          $10,797         $ 88,722
Cost of sales                                       65,137            8,356           73,493
                                              --------------   --------------   --------------
Gross margin                                        12,788            2,441           15,229
Selling, general and administrative expenses        23,836            3,046           26,882
Other income, net                                    1,060              128            1,188
                                              --------------   --------------   --------------
Loss from operations                               $(9,988)         $  (477)        $(10,465)
                                              ==============   ==============   ==============
# of stores closed in 2004, 2003 and 2002               24                3               27
                                              ==============   ==============   ==============


4. Impairment of Long-lived Assets
During 2004, the Company  recorded a net $1.8 million  pre-tax asset  impairment
charge to reduce  the  carrying  value of  furniture,  fixtures,  equipment  and
leasehold  improvements  held for use in stores  closing during 2005 and certain
other  under-performing  stores to their respective  estimated fair value.  This
charge is  included  in  selling,  general  and  administrative  expenses in the
Consolidated Statements of Operations for the year ended January 29, 2005.

During 2003,  the Company  recorded  pre-tax  asset  impairment  charges of $1.3
million to reduce the  carrying  value of  furniture,  fixtures,  equipment  and
leasehold  improvements  held for use in stores  closed in 2004 and $2.6 million
related  to  stores  closed  in 2003 and other  under-performing  stores.  These
charges  are  included in selling,  general and  administrative  expenses in the
Consolidated  Statements  of  Operations  for the year ended  January 31,  2004,
except for $228,000 which is included in loss from discontinued operations,  net
of tax benefit.

                                      F-12



                                STEIN MART, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

5. Property and Equipment, Net
Property and equipment and the related accumulated depreciation and amortization
are as follows:




                                                                  Jan. 29,         Jan. 31,
                                                                    2005             2004
                                                               --------------   --------------
                                                                              
     Furniture, fixtures and equipment                             $157,550         $151,100
     Leasehold improvements                                          42,187           36,721
                                                               --------------   --------------
                                                                    199,737          187,821
     Accumulated depreciation and amortization                      128,689          117,010
                                                               --------------   --------------
                                                                   $ 71,048         $ 70,811
                                                               ==============   ==============


6. Accrued Liabilities
The major components of accrued liabilities are as follows:




                                                                  Jan. 29,         Jan. 31,
                                                                    2005             2004
                                                               --------------   --------------
                                                                               
     Compensation and employee benefits                             $22,892          $14,389
     Unredeemed gift and returns cards                               17,538           14,434
     Property taxes                                                  11,458           10,668
     Payroll and other taxes                                          7,477            6,312
     Store closing reserve                                            3,041            2,827
     Other                                                           10,851           12,552
                                                               --------------   --------------
                                                                    $73,257          $61,182
                                                               ==============   ==============


7. 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.  At January  29,  2005,  there were no direct  borrowings  and no Event of
Default existed under the terms of the Agreement.

Borrowings  under the Agreement  are based on and secured by eligible  inventory
and certain other assets.  The Company  routinely issues  commercial and standby
letters of credit for  purposes  of securing  foreign  sourced  merchandise  and
certain insurance  programs.  Outstanding  letters of credit reduce availability
under the credit agreement.  The Company had outstanding commercial and stand-by
letters of credit of $0.5 million and $5.3 million, respectively, at January 29,
2005.

The interest rates on borrowings  under the Agreement  range from Prime to Prime
plus .25% per annum for Prime  Rate  Loans and LIBOR  plus  1.50% to LIBOR  plus
2.25% per annum for Eurodollar Rate Loans and are established  quarterly,  based
on excess  availability as defined in the Agreement.  An unused line fee of .25%
to .375% per annum  (.375% as of  January  29,  2005) is  charged  on the unused
portion of the revolving credit facility, based on excess availability.

All borrowings bear interest at variable rates that  approximate  current market
rates and therefore the carrying  value of these  borrowings  approximates  fair
value.

                                      F-13



                                STEIN MART, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

8. Leased Facilities and Commitments
The Company leases all of its retail and support  facilities.  Annual store rent
is generally  comprised of a fixed minimum amount plus a contingent amount based
on a percentage of sales exceeding a stipulated amount. Most leases also require
additional payments covering real estate taxes, common area costs and insurance.

Rent expense is as follows:




                                                                    2004             2003             2002
                                                               --------------   --------------   --------------
                                                                                             
     Minimum rentals                                                $64,010          $64,195          $62,151
     Contingent rentals                                                 531              441              678
                                                               --------------   --------------    -------------
                                                                    $64,541          $64,636          $62,829
                                                               ==============   ==============    =============


At January 29, 2005,  for the majority of its retail and  corporate  facilities,
the Company was committed under non-cancelable leases with remaining terms of up
to 15 years. Future minimum payments under non-cancelable leases are:

     2005                                                          $ 64,108
     2006                                                            59,715
     2007                                                            54,748
     2008                                                            48,904
     2009                                                            39,960
     Thereafter                                                     119,075
                                                               -------------
                                                                   $386,510
                                                               =============

The Company  subleases the space for shoe departments in all of its stores.  The
Company  owns  and  operates  the  fragrance  department,   but  subleased  that
department  through March 2003. Sales from leased  departments are excluded from
sales of the Company. Sublease rental income of $12.8 million, $12.1 million and
$12.4 million is included in other income, net in the Consolidated Statements of
Operations for 2004, 2003 and 2002, respectively.

9. Income Taxes
The income tax provision is as follows:




                                                                    2004             2003             2002
                                                               --------------   --------------   --------------
                                                                                             
     Current:
             Federal                                                $21,466           $3,841          $ 3,379
             State                                                    1,840              329              290
                                                               --------------   --------------   --------------
             Total                                                   23,306            4,170            3,669
                                                               --------------   --------------   --------------
     Deferred:
             Federal                                                     52           (1,597)           8,467
             State                                                        5             (137)             726
                                                               --------------   --------------   --------------
             Total                                                       57           (1,734)           9,193
                                                               --------------   --------------   --------------
     Income tax provision                                           $23,363           $2,436          $12,862
                                                               ==============   ==============   ==============


The income tax provision  excludes the income tax benefit related to losses from
discontinued  operations in the amount of $0.1 million in 2004,  $1.1 million in
2003 and $0.2 million in 2002 (see Note 2).

                                      F-14



                                STEIN MART, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Income  taxes at the federal  statutory  rate of 35 percent  differ from amounts
provided as follows:



                                                                    2004             2003             2002
                                                               --------------   --------------   --------------
                                                                                             
     Federal tax at the statutory rate                              $21,519           $2,244          $11,847
     State income taxes, net of federal benefit                       1,438              329              536
     Other, net                                                         406             (137)             479
                                                               --------------   --------------   --------------
     Total income tax provision                                     $23,363           $2,436          $12,862
                                                               ==============   ==============   ==============
     Effective tax rate                                              38.0%            38.0%            38.0%
                                                               ==============   ==============   ==============


Temporary  differences,  which give rise to deferred tax assets and liabilities,
are as follows:



                                                                  Jan. 29,         Jan. 31,
                                                                    2005             2004
                                                               --------------   --------------
                                                                               
     Deferred tax assets:
        Store closing reserves                                      $ 2,671          $ 3,437
        Accrued liabilities                                           6,141            3,752
        NOL carryforward                                               -                 684
        Other                                                            57               14
                                                               --------------   --------------
                                                                      8,869            7,887
                                                               --------------   --------------
     Deferred tax liabilities:
        Property and equipment                                       12,384           10,812
        Inventory                                                     3,165            2,971
        Prepaid items                                                 1,762            2,137
        Other assets                                                  1,508            1,860
                                                               --------------   --------------
                                                                     18,819           17,780
                                                               --------------   --------------
     Net deferred tax liability                                     $(9,950)         $(9,893)
                                                               ==============   ==============


Deferred tax assets and liabilities are reflected on the Company's  Consolidated
Balance Sheets as follows:



                                                                  Jan. 29,         Jan. 31,
                                                                    2005             2004
                                                               --------------   --------------
                                                                               
     Current deferred tax assets (included in
        prepaid expenses and other current assets)                $      85          $  -
     Current deferred tax liabilities (included in
        accrued liabilities)                                           -                (668)
     Non-current deferred tax liabilities (included
        in other liabilities)                                       (10,035)          (9,225)
                                                               --------------   --------------
     Net deferred tax liability                                   $  (9,950)         $(9,893)
                                                               ==============   ==============


The  exercise  of  certain  stock  options  which  have been  granted  under the
Company's stock option plans gives rise to  compensation  which is includable in
the taxable income of the applicable employees and deductible by the Company for
federal and state income tax purposes.  Such compensation results from increases
in the market  value of the  Company's  common stock  subsequent  to the date of
grant of the applicable  exercised stock options, and in accordance with APB No.
25, such  compensation is not recognized as an expense for financial  accounting
purposes and the related tax benefits are recorded directly in paid-in capital.

10. Stockholders' Equity
During 2003 and 2002, the Company  repurchased  50,000 and 220,000 shares of its
common  stock in the open  market at a total cost of  $212,000  and  $1,501,000,
respectively.  As of January 29, 2005,  there are 1,994,200  shares which can be
repurchased pursuant to the Board of Directors' current authorizations.

                                      F-15



                                STEIN MART, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

11. Stock Option and Purchase Plans
In 2001,  the  shareholders  approved a stock option plan (the "Omnibus  Plan"),
under which a maximum of 4,500,000  shares of the Company's  common stock may be
issued.  Shares covered by unexercised options that terminate or shares that are
forfeited may be subject to new awards.  The Omnibus Plan replaced the Company's
Employee  Stock and Director  Stock Option Plans (the  "Previous  Plans")  under
which there were 2,301,575 options to purchase shares  outstanding as of January
29, 2005.  Upon approval of the Omnibus  Plan,  no further  options have been or
will be  issued  under  the  Previous  Plans.  The term of the  Omnibus  Plan is
indefinite, except that no incentive stock option award can be granted after the
tenth anniversary of the plan.

In 2002, the Compensation Committee of the Board of Directors determined that it
was  appropriate  to undertake an overall  review of the Company's  compensation
strategies.  As part of this review, it was decided that starting in fiscal 2003
restricted  stock  awards as provided  for in the Omnibus  Plan,  in addition to
stock options would,  be granted.  A total of 10,944  shares,  18,200 shares and
72,026 shares were issued to key employees and directors in January 2005,  April
2004 and May  2003,  respectively,  at  $18.27,  $13.45  and  $5.53  per  share,
respectively,  the market  value at date of grant.  At January 29,  2005,  these
awards, net of forfeitures,  aggregated 85,111 shares.  Shares awarded under the
plan entitle the shareholder to all rights of common stock ownership except that
the  shares  may not be  sold,  transferred,  pledged,  exchanged  or  otherwise
disposed of during the restriction period. Vesting occurs either (1) seven years
following  the date of grant or at the end of the second  fiscal year  following
the date of grant, if certain defined Company  performance goals are achieved or
(2) at the  rate of 33%,  33% and 34%,  respectively,  at the end of each of the
first three years. Unvested shares are forfeited upon termination of employment.

The Omnibus Plan,  consistent with the Previous  Plans,  provides that shares of
common  stock may be granted to certain  key  employees  and  outside  directors
through non-qualified stock options, incentive stock options, stock appreciation
rights,  performance awards, restricted stock, or any other award made under the
terms  of  the  plan.  The  Board  of  Directors,  or its  delegated  authority,
determines  the  exercise  price and all other terms of all grants.  In general,
one-third  of the  options  granted in the past have become  exercisable  on the
third,  fourth and fifth  anniversary  dates of grant and expire ten years after
the date of grant. No stock appreciation  rights have been granted under this or
the prior plan.

Activity  for the  fixed-price  stock  option  plans is as  follows  (shares  in
thousands):




                                                                                   Weighted-
                                                                   Number           Average
                                                                     of             Exercise
                                                                   Shares            Price
                                                               --------------   --------------
                                                                                
     Outstanding at February 2, 2002                                  4,780           $10.70
        Granted                                                         514            10.63
        Exercised                                                      (166)            4.58
        Forfeited                                                       (97)           10.49
                                                               --------------   --------------
     Outstanding at February 1, 2003                                  5,031            10.90
        Granted                                                         303             4.74
        Exercised                                                      (251)            4.79
        Forfeited                                                      (727)            9.06
                                                               --------------   --------------
     Outstanding at January 31, 2004                                  4,356            11.13
        Granted                                                         180            15.24
        Exercised                                                      (765)           10.11
        Forfeited                                                      (129)           10.91
                                                               --------------    -------------
     Outstanding at January 29, 2005                                  3,642           $11.55
                                                               ==============    =============


Exercisable  stock options were 2.248 million,  2.611 million and 2.625 million,
at January 29, 2005, January 31, 2004 and February 1, 2003, respectively.

                                      F-16



                                STEIN MART, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The following table summarizes information about the weighted-average  remaining
contractual  life  (in  years)  and the  weighted-average  exercise  prices  for
fixed-price stock options outstanding at January 29, 2005 (shares in thousands):




                                    Options Outstanding                          Options Exercisable
                   ----------------------------------------------------   ---------------------------------
   Range of             Number           Remaining         Exercise           Number           Exercise
Exercise Prices      Outstanding           Life              Price          Exercisable          Price
- ----------------   ---------------   ----------------   ---------------   ---------------   ---------------
                                                                                 
 $ 5.00 -  7.00           392               5.6             $ 5.92               186            $ 6.16
 $ 7.75 - 10.19           887               6.1               8.41               311              8.60
 $10.90 - 13.82         1,854               3.4              13.11             1,409             13.68
 $14.25 - 16.62           509               5.1              15.69               342             15.54
                   ---------------   ----------------   ---------------   ---------------   ---------------
                        3,642               4.5             $11.55             2,248            $12.64
                   ===============   ================   ===============   ===============   ===============


The Company has an Employee  Stock  Purchase  Plan (the "Stock  Purchase  Plan")
whereby all  employees who complete six months  employment  with the Company and
who work on a full-time  basis or are  regularly  scheduled to work more than 20
hours  per  week  are  eligible  to  participate  in the  Stock  Purchase  Plan.
Participants  in the Stock  Purchase  Plan are  permitted  to use their  payroll
deductions to acquire shares at 85% of the lower of the fair market value of the
Company's  stock  determined  at either the  beginning or the end of each option
period. In 2004, 2003 and 2002, the participants acquired 97,836 shares, 179,902
shares and 173,048 shares of the Company's common stock at weighted-average  per
share prices of $9.73, $4.92 and $5.94 per share, respectively.

12. Employee Benefit Plans
The Company has a defined  contribution  retirement plan covering  employees who
are at least 21 years of age,  have  completed  at least one year of service and
who work at least 1,000 hours annually.  Under the profit sharing portion of the
plan, the Company can make discretionary  contributions  which vest at a rate of
20 percent per year after two years of service.  The Company  matches 50 percent
of the  employee's  voluntary  pre-tax  contributions  up to a  maximum  of four
percent of the employee's compensation.  The Company's matching portion vests in
accordance with the plan's vesting schedule.  Total Company  contributions under
the retirement plan were $985,000,  $1,044,000 and $1,627,000 for 2004, 2003 and
2002, respectively.

The Company has an executive  split dollar life insurance plan wherein  eligible
executives are provided with pre-retirement life insurance protection based upon
three to five times base salary. Upon retirement, the executive is provided with
life insurance  protection based upon one and one-half to two and one-half times
final base salary. The expense for this plan was $290,000, $229,000 and $331,000
in 2004, 2003 and 2002, respectively.

The Company  also has an  executive  deferral  plan  providing  officers and key
executives  with  the  opportunity  to  participate  in  an  unfunded,  deferred
compensation  program.  Effective  November  1,  2002,  the plan was  amended to
include director-level employees.  Under the program,  participants may defer up
to 100% of their base  compensation  and bonuses earned.  The Company will match
the officers' and key  executives'  contributions  100%, and the  director-level
employees'  contributions 50%, up to the first 10% of compensation  deferred.  A
participant's Company matching contributions and related investment earnings are
20% vested  after four years of  participation  in the plan and increase 20% per
year through the eighth year, at which time a participant  is fully vested.  The
total of participant deferrals and Company matching contributions was $4,051,000
at January 29, 2005,  $3,446,000 at January 31, 2004 and  $2,286,000 at February
1, 2003 and is  included  in other  liabilities.  The  expense for this plan was
$1,084,000, $747,000 and $611,000 in 2004, 2003 and 2002, respectively.

In connection  with the above two plans,  whole life  insurance  contracts  were
purchased on the related participants.  At January 29, 2005 and January 31, 2004
the cash  surrender  value of these  policies  was  $7,160,000  and  $5,515,000,
respectively, and is included in other assets.

                                      F-17



                                STEIN MART, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

13. 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:




                                                   2004             2003             2002
                                              --------------   --------------   --------------
                                                                         
Ladies' apparel and accessories                 $  843,616       $  743,323       $  744,410
Men's apparel and accessories                      281,730          250,555          250,449
Gifts and linens                                   260,018          277,150          306,272
Other                                               74,243           80,595           96,720
                                              --------------   --------------   --------------
Net sales                                       $1,459,607       $1,351,623       $1,397,851
                                              ==============   ==============   ==============


14. Quarterly Results of Operations (Unaudited)
The  Company's  quarterly  operating  results  have  been  restated  to  reflect
discontinued operations (Note 2) for all periods presented.




                                                                       13 Weeks Ended
                                              -----------------------------------------------------------------
                                                  May 1,          Jul. 31,         Oct. 30,         Jan. 29,
Year Ended January 29, 2005                        2004             2004             2004             2005
- ---------------------------                   -----------------------------------------------------------------
                                                                                         
Net sales                                         $363,608         $320,624         $330,432         $444,943
Gross profit                                        98,738           83,920           76,204          129,942
Income (loss) from continuing operations            11,654            5,660           (2,033)          22,837
Loss from discontinued operations                     (139)              (6)            -                -
Net income (loss)                                   11,515            5,654           (2,033)          22,837
Basic income (loss) per share:
Continuing operations                             $   0.27         $   0.13         $  (0.05)        $   0.54
Discontinued operations                               -                -                -                -
                                              --------------   --------------   --------------   --------------
Total                                             $   0.27         $   0.13         $  (0.05)        $   0.54
                                              ==============   ==============    =============   ==============
Diluted income (loss) per share:
Continuing operations                             $   0.27         $   0.13         $  (0.05)        $   0.53
Discontinued operations                               -                -                -                -
                                              --------------   --------------    -------------   --------------
Total                                             $   0.27         $   0.13         $  (0.05)        $   0.53
                                              ==============   ==============    =============   ==============

                                                                       13 Weeks Ended
                                              -----------------------------------------------------------------
                                                  May 3,          Aug. 2,          Nov. 1,          Jan. 31,
Year Ended January 31, 2004                        2003            2003             2003              2004
- ---------------------------                   -----------------------------------------------------------------
Net sales                                         $328,201         $300,954         $313,559         $408,909
Gross profit                                        82,889           70,415           73,088          112,056
Income (loss) from continuing operations             1,671           (2,615)         (10,072)          14,990
Loss from discontinued operations                     (158)            (158)            (327)          (1,130)
Net income (loss)                                    1,513           (2,773)         (10,399)          13,860
Basic income (loss) per share:
Continuing operations                             $   0.04         $  (0.06)        $  (0.24)        $   0.36
Discontinued operations                               -               (0.01)           (0.01)           (0.03)
                                              --------------   --------------   --------------   --------------
Total                                             $   0.04         $  (0.07)        $  (0.25)        $   0.33
                                              ==============   ==============   ==============   ==============
Diluted income (loss) per share:
Continuing operations                             $   0.04         $  (0.06)        $  (0.24)        $   0.36
Discontinued operations                               -               (0.01)           (0.01)           (0.03)
                                              --------------   --------------   --------------   --------------
Total                                             $   0.04         $  (0.07)        $  (0.25)        $   0.33
                                              ==============   ==============   ==============   ==============


                                      F-18



                                 STEIN MART, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

15. Legal Proceedings
The Company is involved in various routine legal  proceedings  incidental to the
conduct of its  business.  Management,  based  upon the advice of outside  legal
counsel,  does not  believe  that any of these  legal  proceedings  will  have a
material  adverse  effect  on the  Company's  financial  condition,  results  of
operations or cash flows.

                                      F-19



                                INDEX TO EXHIBITS

     *3.1   Articles of Incorporation of the Registrant

     ^3.2   Bylaws of the registrant, amended September 8, 2003

      4.1   Provisions  of  the Articles  of  Incorporation  and Bylaws  of  the
            Registrant  defining  rights  of  shareholders of  Common  Stock  of
            the  Registrant  (incorporated  by  reference  to  the  Registrant's
            Annual  Report  on  Form 10-K  for  the  fiscal year ended  December
            30, 2000)

     *4.2   Form of stock certificate for Common Stock

   ~*10.1   Form of Director's and Officer's Indemnification Agreement

     10.2   Loan and  Security  Agreement dated July 18, 2003, among Stein Mart,
            Inc., Wachovia Bank, National Association  and Fleet Retail Finance,
            Inc.  as  Co-Arrangers,  Congress  Financial  Corporation  (Florida)
            as  Administrative  and  Collateral Agent, General  Electric capital
            Corporation as Documentation  Agent and the Lenders  (as such  terms
            are  defined  in the  Credit Agreement) (incorporated  by  reference
            to the  Registrant's Quarterly  Report on  Form 10-Q for the quarter
            ended August 2, 2003)

   ~*10.3   Employee Stock Plan

   ~*10.4   Form of Non-Qualified Stock Option Agreement

   ~*10.5   Form of Incentive Stock Option Agreement

    *10.6   Profit Sharing Plan

   ~*10.7   Executive Health Plan

   ~*10.8   Director Stock Option Plan

    ~10.9   Executive  Split  Dollar  Plan, incorporated  by  reference  to  the
            Company's  Form 10-K for the fiscal year ended January 1, 2000

    ^10.10  Executive Deferral Plan, amended November 1, 2002

     10.11  2001 Omnibus Plan  (incorporated by reference  to the Company's Form
            S-8 Registration  Statement filed on August 7, 2001)

    ^10.12  Form of Restricted Share Award Agreement for Key Employees, pursuant
            to Omnibus Plan

    ~10.13  Management  Incentive  Compensation Plan  (incorporated by reference
            to  the  Company's  Proxy  Statement for  its 2005 Annual Meeting of
            Stockholders)

     23.1   Consent of PricewaterhouseCoopers LLP (filed herein)

     31.1   Certification of  Chief Executive Officer Pursuant to Section 302 of
            the Sarbanes Oxley Act of 2002 (filed herein)

     31.2   Certification of  Chief Financial Officer Pursuant to Section 302 of
            the Sarbanes Oxley Act of 2002 (filed herein)

     32.1   Certification  of the Chief  Executive Officer Pursuant to 18 U.S.C.
            Section 1350 (filed herein)

     32.2   Certification  of the Chief  Financial Officer Pursuant to 18 U.S.C.
            Section 1350 (filed herein)

     99.3   Audit Committee  Charter,  amended December 7, 2004 (incorporated by
            reference  to  the  Company's  Proxy  Statement for  its 2005 Annual
            Meeting of Stockholders)

    ^99.4   Compensation Committee Charter, amended April 7, 2004

    ^99.5   Corporate Governance Committee Charter, amended April 7, 2004

    *  Previously  filed as Exhibit to Form S-1 Registration  Statement 33-46322
       and incorporated  herein by reference.
    ^  Previously filed as Exhibit to the Company's  Form  10-K  for the  fiscal
       year ended January 31, 2004 and incorporated herein by reference.
    ~  Management Contracts or Compensatory Plan or arrangements filed pursuant
       to S-K 601 (10) (iii) (A).

                                       E-1