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


                                    FORM 10-Q


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

For the quarterly period ended April 30, 2005

                                       OR

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

For the transition period from __________ to __________


                         Commission file number 0-20052

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


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


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

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


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

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

At May 27, 2005,  the latest  practicable  date,  the  Registrant had issued and
outstanding an aggregate of 43,311,961 shares of its common stock.




                                STEIN MART, INC.
                                TABLE OF CONTENTS

                                                                            PAGE

PART I - FINANCIAL INFORMATION

Item 1.   Consolidated Financial Statements:

          Consolidated Balance Sheets at April 30, 2005, January 29, 2005
            and May 1, 2004                                                   3

          Consolidated Statements of Operations for the 13 Weeks Ended
            April 30, 2005 and May 1, 2004                                    4

          Consolidated Statements of Cash Flows for the 13 Weeks Ended
            April 30, 2005 and May 1, 2004                                    5

          Notes to Consolidated Financial Statements                          6

Item 2.   Management's Discussion and Analysis of Financial Condition and
            Results of Operations                                            10

Item 3.   Quantitative and Qualitative Disclosures About Market Risk         14

Item 4.   Controls and Procedures                                            14

PART II - OTHER INFORMATION

Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds        15

Item 6.   Exhibits and Reports on Form 8-K                                   15

SIGNATURES                                                                   16

                                       2





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

                                                                April 30,         January 29,          May 1,
                                                                  2005               2005               2004
                                                             --------------     --------------     --------------
                                                                                            
ASSETS                                                         (Unaudited)                           (Unaudited)
Current assets:
Cash and cash equivalents                                        $ 25,147           $ 20,250           $ 29,954
Short-term investments                                             62,000             72,475             13,950
Trade and other receivables                                         4,157              5,852              4,230
Inventories                                                       302,892            277,164            288,176
Prepaid expenses and other current assets                          13,798             13,010             14,037
                                                             --------------     --------------     --------------
    Total current assets                                          407,994            388,751            350,347
Property and equipment, net                                        75,678             71,048             70,426
Other assets                                                       14,777             14,781             14,162
                                                             --------------     --------------     --------------
    Total assets                                                 $498,449           $474,580           $434,935
                                                             ==============     ==============     ==============
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable                                                 $107,030           $ 99,163           $103,525
Accrued liabilities                                                66,446             73,257             63,680
Income taxes payable                                                6,842              5,089              7,587
                                                             --------------     --------------     --------------
    Total current liabilities                                     180,318            177,509            174,792
Other liabilities                                                  21,755             20,561             19,655
                                                             --------------     --------------     --------------
    Total liabilities                                             202,073            198,070            194,447
COMMITMENTS AND CONTINGENCIES
Stockholders' equity:
Preferred stock - $.01 par value; 1,000,000 shares
 authorized; no shares outstanding
Common stock - $.01 par value; 100,000,000 shares
 authorized; 43,222,966; 42,880,031 and 42,059,262
 shares issued and outstanding, respectively                          432                429                421
Paid-in capital                                                    19,016             14,340              4,461
Unearned compensation                                              (2,210)              (603)              (280)
Retained earnings                                                 279,138            262,344            235,886
                                                             --------------     --------------     --------------
    Total stockholders' equity                                    296,376            276,510            240,488
                                                             --------------     --------------     --------------
    Total liabilities and stockholders' equity                   $498,449           $474,580           $434,935
                                                             ==============     ==============     ==============

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

                                       3





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


                                                                   For The 13 Weeks Ended
                                                             ---------------------------------
                                                                April 30,           May 1,
                                                                  2005               2004
                                                             --------------     --------------
                                                                              
Net sales                                                        $380,654           $363,608

Cost of merchandise sold                                          268,959            264,870
                                                             --------------     --------------
Gross profit                                                      111,695             98,738

Selling, general and administrative expenses                       88,968             83,537

Other income, net                                                   3,966              3,634
                                                             --------------     --------------
Income from operations                                             26,693             18,835

Interest income                                                       394                -

Interest expense                                                      -                   39
                                                             --------------     --------------
Income from continuing operations before income taxes              27,087             18,796

Provision for income taxes                                         10,293              7,142
                                                             --------------     --------------
Income from continuing operations                                  16,794             11,654

Loss from discontinued operations, net of tax benefit                 -                 (139)
                                                             --------------     --------------
Net income                                                       $ 16,794           $ 11,515
                                                             ==============     ==============

Basic income per share:
Continuing operations                                               $0.39              $0.27
Discontinued operations                                               -                  -
                                                             --------------     --------------
Total                                                               $0.39              $0.27
                                                             ==============     ==============

Diluted income per share:
Continuing operations                                               $0.38              $0.27
Discontinued operations                                               -                  -
                                                             --------------     --------------
Total                                                               $0.38              $0.27
                                                             ==============     ==============

Weighted-average shares outstanding - Basic                        42,905             42,000
                                                             ==============     ==============
Weighted-average shares outstanding -Diluted                       44,202             42,461
                                                             ==============     ==============

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

                                       4





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


                                                                   For The 13 Weeks Ended
                                                             ---------------------------------
                                                                April 30,           May 1,
                                                                  2005               2004
                                                             --------------     --------------
                                                                               
Cash flows from operating activities:
  Net income                                                      $16,794            $11,515
  Adjustments to reconcile net income to net cash
   provided by operating activities:
      Depreciation and amortization                                 4,510              4,342
      Store closing charges                                           498                180
      Deferred income taxes                                           501               (159)
      Restricted stock compensation                                   137                 10
      Tax benefit from exercise of stock options                    1,710                199
      Changes in assets and liabilities:
         Trade and other receivables                                1,695                 (3)
         Inventories                                              (25,728)            (4,797)
         Prepaid expenses and other current assets                   (873)              (113)
         Other assets                                                (110)               915
         Accounts payable                                           7,867             38,407
         Accrued liabilities                                       (7,269)             3,039
         Income taxes payable                                       1,753              7,587
         Other liabilities                                            580             (1,603)
                                                             --------------     --------------
  Net cash provided by operating activities                         2,065             59,519
                                                             --------------     --------------
Cash flows from investing activities:
  Capital expenditures                                             (8,868)            (3,704)
  Purchases of short-term investments                            (550,800)           (61,950)
  Sales of short-term investments                                 561,275             48,000
                                                             --------------     --------------
  Net cash provided by (used in) investing activities               1,607            (17,654)
                                                             --------------     --------------
Cash flows from financing activities:
  Net payments under notes payable to banks                           -              (24,962)
  Proceeds from exercise of stock options                           5,381              1,086
  Purchase of common stock                                         (4,156)               -
                                                             --------------     --------------
  Net cash provided by (used in) financing activities               1,225            (23,876)
                                                             --------------     --------------
Net increase in cash and cash equivalents                           4,897             17,989
Cash and cash equivalents at beginning of year                     20,250             11,965
                                                             --------------     --------------
Cash and cash equivalents at end of period                        $25,147            $29,954
                                                             ==============     ==============
Supplemental disclosures of cash flow information:
  Income taxes paid                                               $ 6,452            $   281
  Interest paid                                                       -                   65

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

                                       5



                                STEIN MART, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 April 30, 2005
                                   (Unaudited)
           (Dollars in tables in thousands, except per share amounts)

1.   Basis of Presentation
The accompanying  unaudited consolidated financial statements have been prepared
in  accordance  with  generally  accepted  accounting   principles  for  interim
financial information and with the instructions to Form 10-Q. Accordingly,  they
do not include  all of the  information  and  footnotes  required  by  generally
accepted accounting principles for complete financial statements. In the opinion
of  management,  all  adjustments  (consisting  of  normal  recurring  accruals)
considered  necessary  for a fair  presentation  have been  included.  Operating
results for the 13-week  periods are not  necessarily  indicative of the results
that may be expected for the entire year. For further information,  refer to the
consolidated  financial  statements and footnotes  thereto included in the Stein
Mart, Inc. annual report on Form 10-K for the year ended January 29, 2005.

The Company has  reclassified  its auction  rate  securities  of $14.0  million,
previously   classified  in  "Cash  and  cash   equivalents,"   as   "Short-term
investments"  on  the  Consolidated  Balance  Sheet  as of  May  1,  2004  to be
consistent with the classification in the consolidated  financial statements for
the year ended January 29, 2005. Corresponding adjustments have been made to the
prior  period's  Consolidated  Statement of Cash Flows to reflect  purchases and
sales of auction rate  securities  as  investing,  rather than as a component of
cash and cash equivalents.  Certain other  reclassifications have also been made
to  the  2004  consolidated   financial   statements  to  conform  to  the  2005
presentation.

2.   Stock-Based Compensation
The Company  currently  follows the  disclosure-only  provisions of Statement of
Financial  Accounting  Standards  ("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 ("APB") Opinion 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 recorded  consistent with the provisions of SFAS No. 123, the Company's net
income and earnings per share would have been changed to the following pro forma
amounts:

                                                           13 Weeks Ended
                                                   -----------------------------
                                                     April 30,         May 1,
                                                       2005             2004
                                                   ------------     ------------
  Net income - as reported                            $16,794          $11,515

  Add:  Restricted stock-based employee
  compensation expense included in reported
  net income, net of related tax effects                   85                6

  Deduct:  Total stock-based employee
  compensation expense determined under the
  fair value based method for all awards, net of
  related tax effects                                    (382)            (276)
                                                   ------------     ------------
  Net income - pro forma                              $16,497          $11,245
                                                   ============     ============
  Basic earnings per share - as reported                $0.39            $0.27
  Diluted earnings per share - as reported              $0.38            $0.27
  Basic earnings per share - pro forma                  $0.38            $0.27
  Diluted earnings per share - pro forma                $0.37            $0.26

                                       6



                                STEIN MART, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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. As amended by the Securities Exchange
Commission in April 2005, the provisions of SFAS No. 123R are effective no later
than the  beginning  of the first  fiscal year that begins  after June 15, 2005.
Accordingly,  the Company will adopt SFAS No. 123R in the first quarter of 2006.
The  Company is  evaluating  the  requirements  of SFAS No. 123R and has not yet
determined 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.

3.   Discontinued Operations
One store that closed during 2004  resulted in the exit from a market.  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 this store should be accounted for as
discontinued operations.

There are no discontinued operations included in operating results for the first
quarter of 2005.  Discontinued  operations generated sales of $0.9 million, loss
from  operations  of $0.2  million,  income tax benefit of $0.1 million and loss
from  discontinued  operations,  net of tax benefit of $0.1  million  during the
first  quarter of 2004.  See Note 4 for a  description  of store  closing  costs
included in loss from discontinued operations for the first quarter of 2004.

4.   Store Closing Charges
The Company  closed five stores during the first quarter of 2005  incurring $0.8
million of lease termination and severance costs. Two more stores are planned to
close during 2005.  Lease  termination  fees of $0.5 million were also  incurred
during the first quarter of 2005 related to future store closings.

The Company  closed seven stores  during 2004,  four of which were closed during
the first quarter of 2004.  All store  closing  charges are included in selling,
general and administrative expenses in the Consolidated Statements of Operations
for the first  quarter of 2005 and 2004,  except for  $154,000  in 2004 which is
included in loss from discontinued operations.

The  following  tables show the  activity in the store  closing  reserve for the
first quarter of 2005 and 2004:




                                             Jan. 29,                                                 April 30,
                                               2005              Charges           Payments             2005
                                          --------------     --------------     --------------     --------------
                                                                                             
     Continuing operations:
       Lease termination costs                  $6,898             $  954             $1,569             $6,283
       Severance                                   131                371                457                 45
                                          --------------     --------------     --------------     --------------
     Total store closing reserve                $7,029             $1,325             $2,026             $6,328
                                          ==============     ==============     ==============     ==============

                                       7





                                STEIN MART, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                             Jan. 31,                                                  May 1,
                                               2004              Charges           Payments             2004
                                          --------------     --------------     --------------     --------------
                                                                                             
     Continuing operations:
       Lease termination costs                  $8,780              $ -               $  819             $7,961
       Severance                                   131                343                347                127
       Other                                       105                -                  -                  105
                                          --------------     --------------     --------------     --------------
                                                 9,016                343              1,166              8,193
                                          --------------     --------------     --------------     --------------
     Discontinued operations:
       Lease termination costs                     159                 77                190                 46
       Severance                                    19                 77                 96                -
                                          --------------     --------------     --------------     --------------
                                                   178                154                286                 46
                                          --------------     --------------     --------------     --------------
     Total store closing reserve                $9,194              $ 497             $1,452             $8,239
                                          ==============     ==============     ==============     ==============


The store  closing  reserve at April 30, 2005,  January 29, 2005 and May 1, 2004
includes a current  portion  (in  accrued  liabilities)  of $2.5  million,  $3.0
million  and $3.3  million,  respectively,  and a  long-term  portion  (in other
liabilities) of $3.8 million, $4.0 million and $4.9 million, respectively.

The table below sets forth the components of loss from operations for all stores
closed  during 2005 and 2004.  The 2005 table  presents the losses from the five
stores that closed during the first quarter of 2005. The 2004 table presents the
sum of the losses from the five stores  closed  during the first quarter of 2005
and the seven stores closed during fiscal year 2004.




                                               Operating Results Of Closed Stores Included In:
                                              ------------------------------------------------
                                                Continuing      Discontinued     Total Closed
Quarter ended April 30, 2005:                   Operations       Operations         Stores
                                              --------------   --------------   --------------
                                                                            
Sales                                              $ 4,634              -            $ 4,634
Cost of sales                                        3,737              -              3,737
                                              --------------   --------------   --------------
Gross profit                                           897              -                897
Selling, general and administrative expenses         1,986              -              1,986
Other income, net                                       20              -                 20
                                              --------------   --------------   --------------
Loss from operations                               $(1,069)             -            $(1,069)
                                              ==============   ==============   ==============
# of stores closed in 2005                               5              -                  5
                                              ==============   ==============   ==============

                                                Continuing      Discontinued     Total Closed
Quarter ended May 1, 2004:                      Operations       Operations         Stores
                                              --------------   --------------   --------------
Sales                                              $ 9,218            $ 942          $10,160
Cost of sales                                        8,035              748            8,783
                                              --------------   --------------   --------------
Gross profit                                         1,183              194            1,377
Selling, general and administrative expenses         2,922              418            3,340
Other income, net                                       86              -                 86
                                              --------------   --------------   --------------
Loss from operations                               $(1,653)           $(224)         $(1,877)
                                              ==============   ==============   ==============
# of stores closed in 2005 and 2004                     11                1               12
                                              ==============   ==============   ==============


5.   Revolving Credit Facility
The Company has a three-year $150 million senior revolving credit agreement (the
"Agreement")  with a group of  lenders,  with an initial  term ending July 2006.
Under the terms of the  Agreement,  the Company  has the option to increase  the
facility by an additional  $25 million and to extend the terms for an additional
year.  The Company had  stand-by  letters of credit of $7.0 million at April 30,
2005.  At April 30,  2005  there  were no  direct  borrowings  under the  credit
facility and no Event of Default existed under the terms of the Agreement.

                                       8



                                STEIN MART, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6.   Stockholders' Equity and Earnings Per Share
During the first quarter of 2005, the Company  repurchased 196,550 shares of its
common stock in the open market at a total cost of $4.2 million. As of April 30,
2005, there are 1,797,650 shares which can be repurchased  pursuant to the Board
of Directors' current authorization.

Basic   earnings   per  share  is  computed  by  dividing   net  income  by  the
weighted-average  number of common shares  outstanding  for the period.  Diluted
earnings  per share is computed by dividing  net income by the  weighted-average
number of common shares  outstanding  plus common stock  equivalents  related to
stock options and restricted stock for each period.

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

                                                         13 Weeks Ended
                                               ---------------------------------
                                                  April 30,           May 1,
                                                    2005               2004
                                               --------------     --------------
Weighted-average number of common shares             42,905             42,000
Stock options                                         1,297                461
                                               --------------     --------------
Weighted-average number of common shares plus
  common stock equivalents                           44,202             42,461
                                               ==============     ==============

7.   Subsequent Event
In May 2005,  the Company  announced an annual cash dividend of $0.25 per share,
to be paid  quarterly.  The first dividend  payment of $0.0625 per share will be
payable on June 24, 2005 to  shareholders  of record at the close of business on
June 10, 2005.

                                       9



                                Stein Mart, Inc.

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

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

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

Overview
Stein Mart's 258 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.

During the first  quarter of 2005,  sales were driven by  continued  strength in
ladies'  apparel and  accessories,  and  menswear,  and by  higher-than-expected
full-price  selling.  In  addition,  improved  productivity  resulted in greater
profit  on a  more  normalized  sales  increase.  First  quarter  2005  earnings
improvement was also attributable to:

     o   A 3.2% increase in comparable store sales
     o   Improvement in the gross margin rate due to  higher initial mark-up and
         decreased markdowns, and
     o   The  closure of  seven  under-performing  stores  during  2004 and five
         stores in the first quarter of 2005. These stores had  operating losses
         of $1.9 million in the first  quarter of 2004 and  operating  losses of
         $1.1 million during the first quarter of 2005.

Outlook
During the second  quarter of 2005,  the Company  will  continue to focus on the
following:

     o   Increase  comparable  store sales at a  more modest rate, yet producing
         profit growth due to better  inventory productivity,
     o   Improve  gross  margin  as a  result  of  fewer  markdowns  on a larger
         percentage of current merchandise, and
     o   Maintain  strong  cash position with no debt,  expected  annual capital
         expenditures of approximately  $30 million  and continued  repurchasing
         of Company stock.

                                       10



                                Stein Mart, Inc.

Stores
There were 258 stores open as of April 30, 2005 and May 1, 2004.  A total of 8-9
new stores,  including  one  relocation,  will open in 2005 and a total of seven
stores will close in 2005.




                                                                       13 Weeks Ended
                                                             ---------------------------------
                                                                April 30,           May 1,
                                                                  2005               2004
                                                             --------------     --------------
                                                                                   
     Stores at beginning of period                                    261                261
     Stores opened during the period                                    2                  1
     Stores closed during the period                                   (5)                (4)
                                                             --------------     --------------
     Stores at the end of period                                      258                258
                                                             ==============     ==============


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




                                                                       13 Weeks Ended
                                                             ---------------------------------
                                                                April 30,           May 1,
                                                                  2005               2004
                                                             --------------     --------------
                                                                              
      Net sales                                                  100.0%             100.0%
      Cost of merchandise sold                                    70.7               72.8
                                                             --------------     --------------
      Gross profit                                                29.3               27.2
      Selling, general and administrative expenses                23.4               23.0
      Other income, net                                            1.0                1.0
                                                             --------------     --------------
      Income from operations                                       7.0                5.2
      Interest income                                              0.1                 -
      Interest expense                                              -                  -
                                                             --------------     --------------
      Income from continuing operations before income taxes        7.1                5.2
      Provision for income taxes                                   2.7                2.0
                                                             --------------     --------------
      Income from continuing operations                            4.4                3.2
      Loss from discontinued operations, net of tax benefit         -                  -
                                                             --------------     --------------
      Net income                                                   4.4%               3.2%
                                                             ==============     ==============


Store Closings
The Company  closed five  stores  during the first  quarter of 2005 and plans to
close two more stores during 2005. Seven stores were closed during 2004, four of
which were closed during the first quarter of 2004. One store that closed during
2004 resulted in the exit from a market and, in accordance with SFAS No. 144, is
classified  as  discontinued  operations as cash flows from this store have been
eliminated from ongoing operations.

Sales and  operating  losses  for the five  stores  closed in 2005 and the seven
stores  closed  during  fiscal  year 2004 are shown below for the 13 weeks ended
April 30,  2005 and May 1,  2004.  Included  in the 2004  column  are  operating
results of the seven stores closed in 2004, in addition to five stores closed in
2005.

                                       11





                                Stein Mart, Inc.

                                                                       13 Weeks Ended
                                                             ---------------------------------
                                                                April 30,           May 1,
                                                                  2005               2004
                                                             --------------     --------------
                                                                               
     Sales from closed stores:
        Included in continuing operations                         $ 4,634            $ 9,218
        Included in discontinued operations                           -                  942
                                                             --------------      -------------
                                                                  $ 4,634            $10,160
                                                             ==============     ==============
     Operating losses from closed stores:
        Included in continuing operations                         $(1,069)           $(1,653)
        Included in discontinued operations                           -                 (224)
                                                             --------------     --------------
                                                                  $(1,069)           $(1,877)
                                                             ==============     ==============


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



                                                                April 30,           May 1,
     Continuing operations:                                       2005               2004
                                                             --------------     --------------
                                                                                  
        Lease termination costs                                      $429               $ -
        Severance                                                     371                343
        Other                                                         -                   59
                                                             --------------     --------------
                                                                      800                402
                                                             --------------     --------------
     Discontinued operations:
        Lease termination costs                                       -                   77
        Severance                                                     -                   77
                                                             --------------     --------------
                                                                      -                  154
                                                             --------------     --------------
        Total                                                        $800               $556
                                                             ==============     ==============


Continuing Operations
For the 13 weeks ended April 30, 2005 compared to the 13 weeks ended May 1, 2004
The 4.7% total  sales  increase  for the 13 weeks  ended April 30, 2005 from the
same 2004 period reflects a 3.2% increase in sales from comparable  stores,  the
opening of two new stores and the closing of five stores.

Gross  profit for the 13 weeks ended  April 30, 2005 was $111.7  million or 29.3
percent of net sales, a 2.1 percentage point increase over gross profit of $98.7
million  or 27.2  percent of net sales for the first  quarter  of 2004.  Mark-up
improved  0.9  percentage  point,  markdowns  decreased  0.9  percentage  point,
shrinkage  expense  decreased 0.2 percentage point and occupancy costs decreased
0.1 percentage point.

Selling, general and administrative expenses ("SG&A") were $89.0 million or 23.4
percent of net sales for the 13 weeks ended April 30, 2005, as compared to $83.5
million  or 23.0  percent  of net  sales  for the  same  2004  quarter.  The 0.4
percentage  point  increase in SG&A  expenses as a percent of sales is primarily
due to  higher  store  closing  charges  and  slightly  higher  advertising  and
pre-opening  expenses in the first quarter of 2005 compared to the first quarter
of 2004.  Included  in SG&A  expenses  for the first  quarter  of 2005 are store
closing  charges of $1.3 million,  including  $0.5 million in lease  termination
fees related to future store  closings.  Store closing charges were $0.4 million
for the first quarter of 2004.

The  Company  earned  interest  income of  $394,000  on its cash and  short-term
investments  during the first  quarter of 2005  compared to interest  expense of
$39,000 on  borrowings  during the first  quarter of 2004.  The  Company has not
borrowed on its revolving credit agreement since the first quarter of 2004.

                                       12



                                Stein Mart, Inc.

Liquidity and Capital Resources
The  Company's  primary  source  of  liquidity  is the  sale of its  merchandise
inventories. Capital requirements and working capital needs are funded through a
combination  of internally  generated  funds,  a revolving  credit  facility and
credit  terms  from  vendors.   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 April 30, 2005,
the Company had $25.1 million in cash and cash  equivalents and $62.0 million in
short-term investments.

Net cash provided by operating activities was $2.1 million for the first quarter
of 2005 compared to $59.5  million for the first quarter of 2004.  More cash was
used by operating  activities  during the first  quarter of 2005 compared to the
first  quarter of 2004  primarily  due to an increase in total  inventories  and
income taxes paid offset by a smaller  increase in accounts  payable  during the
first quarter of 2005 compared to 2004. Although inventory turnover has improved
over last  year,  inventories  were  slightly  higher  at April 30,  2005 due to
certain planned buys, as well as some opportunistic purchases.

Net cash provided by investing activities was $1.6 million for the first quarter
of 2005  compared to net cash used in investing  activities of $17.7 million for
the first quarter of 2004. Cash provided by operations  during the first quarter
of 2004  enabled  the  Company to start  investing  in  short-term  investments.
Capital expenditures, primarily for the acquisition of store fixtures, equipment
and  leasehold  improvements  and  information  system  enhancements,  were $8.9
million and $3.7 million for the first  quarter of 2005 and 2004,  respectively.
Capital  expenditures  were higher in the first  quarter of 2005 compared to the
first quarter of 2004 due primarily to  enhancements to the point of sale system
and remodeling costs for existing stores. Total 2005 capital expenditures, which
include  ongoing  enhancements  to  the  point  of  sale  system  and  inventory
management system developments, are anticipated to be approximately $30 million.

Net cash provided by financing  activities was $1.2 million during first quarter
of 2005  compared  to net cash used in  financing  activities  of $23.9  million
during the first  quarter of 2004.  More cash was used in  financing  activities
during  the  first  quarter  of  2004 as a  result  of the  Company  eliminating
borrowings on its revolving credit agreement.

The Company has a $150 million senior revolving credit agreement with a group of
lenders,  with an initial  term  ending July 2006.  Borrowings  are based on and
secured by eligible  inventory and certain other assets. At April 30, 2005 there
were no direct  borrowings  under the  credit  facility  and no Event of Default
existed under terms of the Agreement.

In May 2005,  the Company  announced an annual cash dividend of $0.25 per share,
to be paid  quarterly.  The first dividend  payment of $0.0625 per share will be
payable on June 24, 2005 to  shareholders  of record at the close of business on
June 10, 2005.

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,
working capital  requirements and dividend  payments.  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                 $384,836          $64,520          $60,592         $144,665         $115,059
                             ==============   ==============   ==============   ==============   ==============

                                       13



                                Stein Mart, Inc.

At April 30, 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 $16.9 million and are included in the above table.

Off-Balance Sheet Arrangements
The Company has  outstanding  standby  letters of credit  totaling  $7.0 million
securing  certain  insurance  programs at April 30, 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.

Item 3.   Quantitative and Qualitative Disclosures about Market Risk
The Company is exposed to interest rate risk primarily through  borrowings under
its revolving  credit  facility.  The Company  eliminated  borrowings  under its
credit  facility during the first quarter of 2004 and, at April 30, 2005, had no
direct borrowings on its credit facility.

Item 4.   Controls and Procedures
The  Company's  management,  including  the Chief  Executive  Officer  and Chief
Financial Officer,  have evaluated the effectiveness of the Company's disclosure
controls  and  procedures,  as defined in Exchange  Act Rules  13a-15(e)  of the
Securities  Exchange Act of 1934, as amended,  (the "Exchange Act").  Based upon
this evaluation,  the Chief Executive  Officer and Chief Financial  Officer have
concluded that the Company's  disclosure  controls and procedures were effective
as of April 30, 2005 in alerting  them to material  information  relating to the
Company  required  to be  included in the  Company's  Exchange  Act filings in a
timely  manner.  There have been no changes in the Company's  internal  controls
over financial  reporting  identified in connection  with this  evaluation  that
occurred  during the quarter  ended April 30,  2005 that have  affected,  or are
reasonably  likely to materially  affect,  the Company's  internal controls over
financial reporting.

                                       14



                                Stein Mart, Inc.

PART II - OTHER INFORMATION
Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds
The following table provides information regarding repurchases by the Company of
its common stock during the 13-week period ended April 30, 2005:




                                               ISSUER PURCHASES OF EQUITY SECURITIES
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                       Maximum
                                                                                           Total Number of         Number of Shares
                                                           Total            Average        Shares Purchased         that May Yet Be
                                                           Number            Price        as Part of Publicly       Purchased Under
                                                          of Shares         Paid per        Announced Plans          the Plans or
Period (1)                                                Purchased          Share          or Programs (2)          Programs (2)
- ---------------------------------------------------     -------------     -----------     -------------------     ------------------
                                                                                                             
January 30, 2005 - February 28, 2005                         22,600          $20.69                 22,600               1,971,600
March 1, 2005 - April 2, 2005                                72,400          $21.36                 72,400               1,899,200
April 3, 2005 - April 30, 2005                              101,550          $21.09                101,550               1,797,650
                                                        -------------                     -------------------
Total                                                       196,550          $21.15                196,550
                                                        =============                     ===================


(1)      Monthly  information  is presented by reference to the Company's fiscal
         months during the period covered by this Quarterly Report on Form 10-Q.

(2)      The Company's Open Market Repurchase  Program is conducted  pursuant to
         authorizations  made  from  time  to  time by the  Company's  Board  of
         Directors.  The  shares  reported  in the table are  covered by a Board
         authorization   to  repurchase  2.5  million  shares  of  common  stock
         announced on March 5, 2001 which does not have an expiration date.

Item 6.   Exhibits and Reports on Form 8-K
(a) Exhibits:
    31.1 Certification  of Chief Executive Officer Pursuant to Rule 13a-14(a) or
         15d-14(a)
    31.2 Certification  of Chief Financial Officer Pursuant to Rule 13a-14(a) or
         15d-14(a)
    32.1 Certification  of the  Chief  Executive  Officer Pursuant  to 18 U.S.C.
         Section  1350
    32.2 Certification  of the  Chief  Financial  Officer Pursuant  to 18 U.S.C.
         Section 1350

(b) Reports on Form 8-K:
    A press  release  dated May 5, 2005 was  filed in a Form 8-K on May 10, 2005
    to report April and first quarter 2005 sales.

    A press  release dated May 19, 2005 was  filed in a Form 8-K on May 24, 2005
    to report first quarter 2005 financial results.

                                       15



                                   SIGNATURES

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

                                   Stein Mart, Inc.

Date:   June 8, 2005               By:     /s/ Michael D. Fisher
                                           -------------------------------------
                                           Michael D. Fisher
                                           President and Chief Executive Officer


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

                                       16