Securities and Exchange Commission
                             Washington, D.C. 20549

                                   FORM 10-Q/A
                                 Amendment No. 1


[X]  Quarterly Report Pursuant to Section 13 of 15(d) of the Securities Exchange
     Act of 1934

For the quarterly period ended  March 31, 2001

                                       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   0-21196

                               Mothers Work, Inc.
             (Exact name of registrant as specified in its charter)

          Delaware                                    13-3045573
(State or other jurisdiction of          (I.R.S. Employer Identification No.)
incorporation or organization)

456 North 5th Street, Philadelphia, Pennsylvania                19123
    (Address of principal executive offices)                  (Zip Code)

Registrant's telephone number, including area code   (215) 873-2200


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 the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

- --------------------------------------------------------------------------------
 Common Stock, $.01 par value - 3,453,910 shares outstanding as of May 10, 2001
- --------------------------------------------------------------------------------



                        MOTHERS WORK, INC. AND SUBSIDIARY


                                      INDEX


                                                                            Page
                                                                            ----

PART I - FINANCIAL INFORMATION

Item 1.  Financial Statements (unaudited)

            Consolidated Balance Sheets                                      1
            Consolidated Statements of Operations                            2
            Consolidated Statements of Cash Flows                            3
            Notes to Consolidated Financial Statements                       4

Item 2.  Management's Discussion and Analysis of
            Financial Condition and Results of Operations                    7

Item 3.  Quantitative and Qualitative Disclosures about Market Risk         11


PART II - OTHER INFORMATION

Item 4.  Submission of Matters to a Vote of Security Holders                11




PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements

                        MOTHERS WORK, INC. AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEETS
                      (in thousands, except share amounts)



                                                                                      March 31,        September 30,
                                                                                         2001               2000
                                                                                      ---------          ---------
                                                                                     (unaudited)
                                                                                                   
                                     ASSETS
Current Assets:
     Cash and cash equivalents                                                        $   2,429          $   3,076
     Trade receivables                                                                    3,466              3,833
     Inventories                                                                         69,693             75,747
     Deferred income taxes                                                                3,851              3,851
     Prepaid expenses and other current assets                                            2,711              3,040
                                                                                      ---------          ---------
                Total current assets                                                     82,150             89,547

Property, Plant and Equipment, net                                                       45,199             44,260
Other Assets:
     Goodwill, net of accumulated amortization of $13,247 and $12,300                    30,994             32,093
     Deferred financing costs, net of accumulated amortization of
        $2,538 and $2,289                                                                 1,890              2,139
     Other intangible assets, net of accumulated amortization of $1,862
        and $2,144                                                                          934              1,045
     Deferred income taxes                                                               10,290              9,821
     Other assets                                                                           608                681
                                                                                      ---------          ---------
                Total other assets                                                       44,716             45,779
                                                                                      ---------          ---------

                                                                                      $ 172,065          $ 179,586
                                                                                      =========          =========

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
     Line of credit                                                                   $  28,106          $  30,548
     Current portion of long-term debt                                                      406                543
     Accounts payable                                                                    11,341             15,445
     Accrued expenses and other current liabilities                                      12,848             13,327
                                                                                      ---------          ---------
                Total current liabilities                                                52,701             59,863
                                                                                      ---------          ---------

Long-Term Debt                                                                           96,036             96,088
Accrued Dividends on Preferred Stock                                                      6,783              6,037
Deferred Rent                                                                             5,050              4,848

Stockholders' Equity:
     Series A Cumulative convertible preferred stock, $.01 par value, $280.4878
        stated value, 2,000,000 shares authorized, 41,000 shares issued and
        outstanding (liquidation value of $11,500,000)                                   11,500             11,500
     Series B Junior participating preferred stock, $.01 par value,
        10,000 shares authorized, none outstanding                                           --                 --
     Common stock, $.01 par value, 10,000,000 shares authorized,
        3,453,910 and 3,451,770 shares issued and outstanding                                34                 34
     Additional paid-in capital                                                          26,220             26,203
     Accumulated deficit                                                                (26,259)           (24,987)
                                                                                      ---------          ---------
                Total stockholders' equity                                               11,495             12,750
                                                                                      ---------          ---------

                                                                                      $ 172,065          $ 179,586
                                                                                      =========          =========


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


                                       1


                        MOTHERS WORK, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    (in thousands, except per share amounts)
                                  (unaudited)



                                                                           Three Months Ended                  Six Months Ended
                                                                                 March 31,                         March 31,
                                                                        --------------------------        --------------------------
                                                                           2001             2000             2001             2000
                                                                        ---------        ---------        ---------        ---------
                                                                                                               
Net sales                                                               $  89,029        $  83,683        $ 191,699        $ 175,548

Cost of goods sold                                                         45,912           42,310           98,730           88,617
                                                                        ---------        ---------        ---------        ---------

            Gross profit                                                   43,117           41,373           92,969           86,931

Selling, general and administrative expenses                               42,833           38,335           86,245           75,473
                                                                        ---------        ---------        ---------        ---------

            Operating income                                                  284            3,038            6,724           11,458

Interest expense                                                            3,831            3,955            7,714            7,949
                                                                        ---------        ---------        ---------        ---------

            Income (loss) before income taxes                              (3,547)            (917)            (990)           3,509

Income tax provision (benefit)                                             (1,658)            (428)            (469)           1,572
                                                                        ---------        ---------        ---------        ---------

Net income (loss)                                                          (1,889)            (489)            (521)           1,937

Dividends on preferred stock                                                  373              347              746              694
                                                                        ---------        ---------        ---------        ---------

Net income (loss) available to common stockholders                      $  (2,262)       $    (836)       $  (1,267)       $   1,243
                                                                        =========        =========        =========        =========

Income (loss) per share - basic                                         $   (0.65)       $   (0.24)       $   (0.37)       $    0.36
                                                                        =========        =========        =========        =========
Average shares outstanding - basic                                          3,454            3,438            3,453            3,435
                                                                        =========        =========        =========        =========


Income (loss) per share - diluted                                       $   (0.65)       $   (0.24)       $   (0.37)       $    0.34
                                                                        =========        =========        =========        =========
Average shares outstanding - diluted                                        3,454            3,438            3,453            3,655
                                                                        =========        =========        =========        =========


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


                                       2


                        MOTHERS WORK, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)
                                   (unaudited)



                                                                                            Six Months Ended
                                                                                                March 31,
                                                                                        -------------------------
                                                                                          2001              2000
                                                                                        -------           -------
                                                                                                    
Cash flows from operating activities
Net income (loss)                                                                       $  (521)          $ 1,937
Adjustments to reconcile net income (loss) to
  net cash provided by operating activities:
     Depreciation and amortization                                                        5,923             5,864
     Deferred taxes                                                                        (469)            1,572
     Amortization of deferred financing costs                                               249               240
     Accretion of debt discount on Notes                                                     94                84
     Provision for deferred rent                                                            202               298

Changes in assets and liabilities:
     (Increase) decrease in -
          Trade receivables                                                                 367              (718)
          Inventories                                                                     6,054             1,200
          Prepaid expenses and other current assets                                         401              (317)
     Increase (decrease) in -
          Accounts payable and accrued expenses and other current liabilities            (3,346)           (1,310)
                                                                                        -------           -------
                      Net cash provided by operating activities                           8,954             8,850
                                                                                        -------           -------

Cash flows from investing activities
Purchase of property and equipment                                                       (5,717)           (9,041)
Increase in intangibles and other assets                                                   (103)             (103)
                                                                                        -------           -------
                      Net cash used in investing activities                              (5,820)           (9,144)
                                                                                        -------           -------

Cash flows from financing activities
(Decrease) increase in line of credit and cash overdrafts, net                           (3,516)            2,820
Repurchase of common stock                                                                   --              (179)
Repayments of long-term debt                                                               (283)             (192)
Proceeds from exercise of options                                                            17               151
                                                                                        -------           -------
                      Net cash (used in) provided by financing activities                (3,782)            2,600
                                                                                        -------           -------

Net increase in cash and cash equivalents                                                   647             2,306
Cash and cash equivalents, beginning of period                                            3,076             1,140
                                                                                        -------           -------
Cash and cash equivalents, end of period                                                $ 2,429           $ 3,446
                                                                                        =======           =======


Supplemental disclosures of cash flow information:
          Cash paid for interest                                                        $ 7,435           $ 7,323
                                                                                        =======           =======
          Cash paid for income taxes                                                    $   294           $    --
                                                                                        =======           =======


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


                                       3


                        MOTHERS WORK, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 MARCH 31, 2001
                                   (unaudited)



1.   BASIS OF FINANCIAL STATEMENT PRESENTATION

The accompanying  unaudited  consolidated  financial  statements are prepared in
accordance with the  requirements for Form 10-Q and Article 10 of Regulation S-X
and accordingly certain information and footnote disclosures have been condensed
or  omitted.  Reference  should  be made to the Form 10-K as of and for the year
ended  September 30, 2000 for Mothers Work,  Inc. and Subsidiary (the "Company")
as filed with the Securities and Exchange Commission for additional  disclosures
including a summary of the Company's accounting policies.

In the opinion of management,  the consolidated financial statements contain all
adjustments,  consisting of normal recurring  adjustments,  necessary to present
fairly the  consolidated  financial  position  of the  Company  for the  periods
presented.  Since the Company's  operations are seasonal,  the interim operating
results of the Company may not be indicative  of operating  results for the full
year.

2.   STOCK OPTIONS AND WARRANTS

During the quarter ended March 31, 2001, a total of 19,100  options were granted
to  certain  employees  and  non-employee  directors  for  the  purchase  of the
Company's  common  stock at prices  not less than the fair  market  value of the
Company's common stock on the date of grant.

3.   CONTINGENCIES

From time to time, the Company is named as a defendant in legal actions  arising
from its normal business  activities.  Although the amount of any liability that
could arise with  respect to  currently  pending  actions  cannot be  accurately
predicted,  in the opinion of management of the Company, any such liability will
not have a  material  adverse  effect on the  financial  position  or  operating
results of the Company.

4.   EARNINGS (LOSS) PER SHARE ("EPS")

Basic EPS is computed by dividing net income available to common stockholders by
the  weighted  average  number of  outstanding  common  shares.  Diluted  EPS is
computed based upon the weighted  average  number of outstanding  common shares,
after giving effect to the potential  dilutive effect from the assumed  exercise
of stock  options and  warrants as well as the  assumed  conversion  of dilutive
preferred stock.

The  following  summarizes  those  effects for the diluted EPS  calculation  (in
thousands, except per share amounts):



                                   For the Quarter Ended                 For the Quarter Ended
                                       March 31, 2001                        March 31, 2000
                                   ---------------------                 ---------------------
                                                     Loss                                  Loss
                               Loss     Shares     Per Share          Loss     Shares    Per Share
                               ----     ------     ---------          ----     ------    ---------
                                                                         
Basic and Diluted EPS        $(2,262)    3,454      $(0.65)          $(836)     3,438      $(0.24)
                                                    ======                                 ======



                                       4


                        MOTHERS WORK, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 MARCH 31, 2001
                                   (unaudited)




                                          For the Six Months Ended                  For the Six Months Ended
                                                March 31, 2001                            March 31, 2001
                                          ------------------------                  ------------------------

                                                                Loss                                   Earnings
                                        Loss      Shares     Per Share           Income     Shares     Per Share
                                        ----      ------     ---------           ------     ------     ---------
                                                                                       
Basic EPS                             $(1,267)     3,453       $(0.37)           $1,243      3,435       $0.36
                                                               ======                                    =====

Incremental shares from the
  assumed exercise of outstanding
  stock options and warrants
                                           --         --                             --        220
                                      -------      -----                         ------      -----
Diluted EPS                           $(1,267)     3,453       $(0.37)           $1,243      3,655       $0.34
                                      =======      =====       ======            ======      =====       =====


Options to purchase  840,635 and 130,550 shares were outstanding as of March 31,
2001 and 2000, respectively, but were not included in the computation of diluted
EPS as their effect would have been antidilutive.  Warrants  outstanding for the
purchase of 140,123  shares  during the  quarter and six months  ended March 31,
2001 and quarter ended March 31, 2000 were also  determined to be  antidilutive.
Additionally,  the 41,000  shares of Series A Cumulative  Convertible  Preferred
Stock (the  "Series A Preferred  Stock"),  currently  convertible  into  410,000
shares of common, were determined to be antidilutive and therefore excluded from
the EPS computation.  The antidilutive options,  warrants and Series A Preferred
Stock could potentially dilute EPS in the future.

5.   RECLASSIFICATIONS

Certain prior year balances in the financial  statements have been  reclassified
to conform with the current year presentation.

6.   ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES

Accrued  expenses and other current  liabilities were comprised of the following
(in thousands):



                                                   March 31, 2001   September 30, 2000
                                                   --------------   ------------------
                                                                  
          Salaries, wages and employee benefits       $ 4,518           $ 5,078
          Interest                                      2,228             2,293
          Other                                         6,102             5,956
                                                      -------           -------
                                                      $12,848           $13,327
                                                      =======           =======



                                       5


                        MOTHERS WORK, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 MARCH 31, 2001
                                   (unaudited)


7.   RESTRUCTURING CHARGES

In 1998,  the Company  announced  that all of its  non-maternity  Episode stores
would be closed or converted into maternity  clothing stores. In connection with
the closure,  the Company recorded charges totaling $20.9 million ($13.8 million
net of a tax benefit of $7.1 million) which were reflected as cost of goods sold
($10.3 million) and restructuring charges ($10.6 million).  The charges recorded
to cost of goods sold related to inventory  purchase  commitments  and inventory
write-downs basd on estimated  liquidation  values.  Approximately 159 employees
were  expected  to be  terminated  as  part  of the  restructuring  plan,  which
consisted  of  15  corporate  employees  and  144  store  employees.   The  1998
restructuring  costs  were  comprised  of $2.9  million  of legal and other fees
associated with the transfer of leases,  $7.3 million for losses on fixed assets
and  leasehold  improvements,  $0.2  million  for  severance  (relative  to  the
termination  of 69 employees)  and the remainder for other costs.  During fiscal
1999,  the  Company  recorded  charges  of  $3.6  million  against  the  reserve
(including $2.0 million of charges to settle purchase  commitments for inventory
and leasehold  improvements  and $1.6 million of costs  incurred to settle lease
transfers) and  terminated the remaining 90 employees,  to whom no severance was
paid. During fiscal 2000, the Company finalized its remaining lease transfer and
incurred  costs  for   miscellaneous   related  matters   associated  with  this
divestiture and to settle inventory purchase commitments. At September 30, 2000,
$0.3 million of the restructuring  costs remained in accrued expenses  including
$0.2  million of legal and other fees  related to the final lease  transfer  and
$0.1  million to settle  vendor  disputes.  As of March 31,  2001,  the  Company
charged  $0.1  million  against the reserve for legal fees  related to the lease
transfer and settlement of a vendor  dispute,  leaving a balance of $0.1 million
for any outstanding fees.

8.   RECENT ACCOUNTING PRONOUCEMENTS

EITF Issue 00-14, Accounting for Certain Sales Incentives,  provides guidance on
the  recognition,  measurement  and income  statement  classification  for sales
incentives  offered  voluntarily by a vendor  without charge to customers.  This
consensus  must be adopted no later than the third  quarter of fiscal 2001.  The
Company  does  not  expect  this  consensus  to have a  material  impact  on its
consolidated financial statements.



                                       6


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

RESULTS OF OPERATIONS

The  following  tables set forth certain  operating  data as a percentage of net
sales and as a percentage change for the periods indicated:



                                                                                       % Period to Period
                                                                                       Increase (Decrease)
                                               Percentage of Net Sales              ------------------------
                                    ---------------------------------------------   Three Months  Six Months
                                            Three                    Six               Ended        Ended
                                        Months Ended             Months Ended         March 31,    March 31,
                                          March 31,                March 31,            2001         2001
                                    -------------------       -------------------   Compared to   Compared to
                                     2001         2000         2001         2000        2000         2000
                                    ------       ------       ------       ------      ------       ------
                                                                                  
Net sales                            100.0%       100.0%       100.0%       100.0%        6.4%         9.2%
Cost of goods sold                    51.6         50.6         51.5         50.5         8.5         11.4
                                    ------       ------       ------       ------


Gross pr Profit                       48.4         49.4         48.5         49.5         4.2          6.9
Selling, general and
     administrative expenses          48.1         45.8         45.0         43.0        11.7         14.3
                                    ------       ------       ------       ------

Operating income                       0.3          3.6          3.5          6.5       (90.7)       (41.3)
Interest expense                       4.3          4.7          4.0          4.5        (3.1)        (3.0)
                                    ------       ------       ------       ------

Income (loss) before
     Income taxes                     (4.0)        (1.1)        (0.5)         2.0       286.8       (128.2)
Income tax provision
    (benefit)                         (1.9)        (0.5)        (0.2)         0.9       287.4       (129.8)
                                    ------       ------       ------       ------

Net income (loss)                     (2.1)%       (0.6)%       (0.3)%        1.1%      286.4       (126.9)
                                    ======       ======       ======       ======


The following  table sets forth  certain  information  concerning  the number of
Company-owned stores and leased departments for the three months ended March 31:



                                                2001                                        2000
                             --------------------------------------      ------------------------------------
                             Maternity         Leased                    Maternity         Leased
                                Stores    Departments         Total         Stores    Departments       Total
                             ---------    -----------         -----      ---------    -----------       -----
                                                                                        
Beginning of period                613            132           745            551             97         648

             Opened                  9              1            10             23             --          23

             Closed                 (4)            --            (4)            (2)            --          (2)

                                   ---            ---           ---            ---             --         ---
      End of period                618            133           751            572             97         669
                                   ===            ===           ===            ===             ==         ===



                                       7


Three Months Ended March 31, 2001 and 2000

Net Sales

Net sales of $89.0  million  for the  second  quarter  of fiscal  2001 were $5.3
million (6.4%) higher than the $83.7 million  reported for the second quarter of
fiscal 2000.  The sales increase  reflects  primarily the  incremental  revenues
generated  by the 82 net  maternity  locations  opened  since  March  31,  2000.
Comparable  store sales during the second  quarter of fiscal 2001 decreased 2.8%
(based  on 634  locations)  compared  to an  increase  of  11.1%  (based  on 539
locations)  for the  quarter  ended March 31,  2000.  The  extended  cold winter
experienced  throughout  most of the country  combined  with a difficult  retail
environment  resulted in the Company's  first  negative  comparable  store sales
quarter in more than six years.

Gross Profit

Second  quarter  fiscal 2001 gross profit  increased  by $1.7 million  (4.2%) to
$43.1 million  (48.4% of sales)  compared to $41.4 million  (49.4% of sales) for
the second quarter of fiscal 2000 due principally to the increased sales.  Gross
profit margins for the quarter  declined  compared to the prior year  comparable
quarter due to markdowns.  Margins were also negatively impacted as sales of the
Company's  moderately priced Motherhood  products  continued to grow faster than
sales of the higher margin product lines.

Selling, General and Administrative Expenses

Selling,  general and  administrative  expenses for the second quarter of fiscal
2001  increased by $4.5 million  (11.7%) to $42.8 million from $38.3 million for
the  second  quarter of fiscal  2000.  Store  wages and  related  benefit  costs
increased  by $1.5  million  and rent  expenses  were  $1.7  million  higher  in
conjunction with the 82 new store locations in the second quarter of fiscal 2001
compared to the second quarter of fiscal 2000. Operating expenses increased from
45.8% to  48.1% of net  sales  due  principally  to  growth  in  store-operating
expenses as they more than offset some  leveraging of corporate  expenses during
the three months  ended March 31, 2001  compared to the three months ended March
31, 2000.

Operating Income

Operating  income  decreased to $0.3 million  (0.3% of net sales) for the second
quarter of fiscal  2001  compared  to $3.0  million  (3.6% of net sales) for the
second quarter of fiscal 2000. The decrease in operating income is reflective of
higher operating  expenses,  principally wage and rent expenses  associated with
both pre-existing and new store locations, in the second quarter of fiscal 2001.

Interest Expense

Interest expense was lower by $0.1 million for the second quarter of fiscal 2001
compared to the same  period in fiscal  2000.  The  Company  reduced its average
borrowings  under the $56.0  million  working  capital  facility  (the  "Working
Capital  Facility") by $6.7 million to $29.7 million for the quarter ended March
31, 2001 from $36.4 million for the quarter ended March 31, 2000.  The effective
interest  rate on  borrowings  was  lowered to 8.05% for the  second  quarter of
fiscal 2001 from 8.47% for the second quarter of fiscal 2000.

Income Taxes

The Company's effective income tax rate was 46.7% for both the second quarter of
fiscal 2001 and fiscal 2000.


                                       8


Six Months Ended March 31, 2001 and 2000

Net Sales

Net sales of $191.7  million in the first six  months of fiscal  2001 were $16.2
million  (9.2%)  higher than sales of $175.5  million in the first six months of
fiscal 2000.  The sales increase  reflects  primarily the  incremental  revenues
generated  by the new store  locations  opened  in the last  twelve  months,  in
addition to strong Internet sales.  Comparable  store sales during the first six
months of fiscal 2001  decreased  0.6% (based on 609  locations)  compared to an
increase of 9.5%  (based on 535  locations)  for the six months  ended March 31,
2000. The difficult retail environment  combined with adverse weather conditions
negatively impacted comparable store sales.

Gross Profit

Gross  profit in the first six  months of fiscal  2001 was $6.1  million  (6.9%)
higher  than the $86.9  million  gross  profit in the first six months of fiscal
2000 reflecting the increased sales volume.  Gross profit as a percentage of net
sales for the first six months of fiscal 2001  decreased  to 48.5% from 49.5% in
the comparable  period of fiscal 2000. The decrease in margins was primarily due
to the $1.2 million non-cash  overhead  allocation charge taken to cost of sales
during the first quarter of fiscal 2001, markdowns, and product mix favoring the
lower gross profit Motherhood  products versus the Company's  high-end maternity
products.

Selling, General and Administrative Expenses

Selling, general and administrative expenses increased by $10.8 million or 14.3%
in fiscal 2001  compared to 2000 and, as a  percentage  of net sales,  increased
from 43.0% to 45.0%.  The increase was  primarily  due to higher store wages and
related benefit costs in addition to increased  store rents,  which were in-line
with the new store expansions and additions.

Operating Income

Operating income declined to $6.7 million in the first six months of fiscal 2001
compared to $11.5  million in the first six months of fiscal 2000.  The decrease
in operating income is reflective of higher operating expenses, principally wage
and rent expenses associated with both pre-existing and new store locations,  as
well as the $1.2 million non-cash  overhead  allocation  charge taken to cost of
sales during the first quarter of fiscal 2001.

Interest Expense

Interest  expense  was lower by $0.2  million  in the first six months of fiscal
2001 compared with the first six months of fiscal 2000. The Company  reduced its
average  borrowings  under the  $56.0  million  working  capital  facility  (the
"Working Capital  Facility") by $6.7 million to $30.4 million for the six months
ended March 31, 2001 from $37.1 million for the six months ended March 31, 2000.
The effective  interest rate on borrowings  was 8.7% for the first six months of
fiscal 2001 compared to 8.39% for the first six months of fiscal 2000.

Income Taxes

The Company's effective income tax rate was a benefit of 47.4% for the first six
months of fiscal 2001  compared to a provision of 44.8% for the first six months
of fiscal 2000. The change in the effective income tax rate was primarily due to
the  current  year  pre-tax  loss  compared  to the prior  year  income  and the
relationship of non-deductible goodwill to pre-tax earnings.

SEASONALITY

The  Company's  business,  like that of most  retailers,  is subject to seasonal
influences.  A  significant  portion of the  Company's net sales and profits are
typically  realized during the Company's first and third fiscal quarters,  which
include the holiday  selling  season and Spring  seasonal  sales,  respectively.
Results for any quarter are not  necessarily  indicative of the results that may
be achieved for a full fiscal year.  Quarterly results may fluctuate  materially
depending upon, among other things, the timing of new store openings,  net sales
and  profitability   contributed  by  new  stores,  increases  or  decreases  in
comparable

                                       9



store  sales,  adverse  weather  conditions,  shifts in the  timing  of  certain
holidays and promotions, and changes in the Company's merchandise mix.

LIQUIDITY AND CAPITAL RESOURCES

During the second  quarter of fiscal  2001,  the  Company's  primary  sources of
working capital were provided by the $9.0 million of cash flows from operations.
Effective November 2000, interest on the Working Capital Facility was reduced by
25 basis  points to the  lender's  prime rate.  At any time,  the Company at its
option may elect an  alternative  rate for all or part of the direct  borrowings
outstanding at a rate of LIBOR plus 200 basis points (also reflecting a 25 basis
point reduction on LIBOR borrowings made after November 2000). Amounts available
for direct borrowings, net of letters of credit outstanding,  are limited to the
lesser of (a) the unused  portion of the  Working  Capital  Facility  or (b) the
Aggregate  Adjusted  Availability  ("AAA"),  as  defined in the  agreement  as a
percentage of eligible  inventory,  equipment,  fixtures and cash.  There are no
financial  covenant  requirements  in the  agreement  unless the AAA falls below
$10.0 million.  In the event that the AAA were to fall below $10.0 million,  the
Company would have to achieve a Minimum Cash Flow, as defined in the  agreement,
of not less than zero.  During the first six months of fiscal 2001 and 2000, the
Company exceeded the AAA minimum. As of March 31, 2000,  outstanding  borrowings
under  the  Working  Capital  Facility  consisted  of $28.1  million  in  direct
borrowings  and $2.7 million in letters of credit with  available  borrowings of
$17.3 million compared to $34.7 million of direct borrowings and $3.0 million in
letters of credit with  available  borrowings  of $11.7  million as of March 31,
2000. In addition to the direct  borrowings,  the Company has had a $4.0 million
standby letter of credit outstanding as of March 2001 and for all of fiscal 2000
to collateralize an outstanding Industrial Revenue Bond.

The  Company's  cash needs have been  primarily  for debt  service  and  capital
expenditures.  For the first six months of fiscal 2001,  the Company  spent $4.6
million  on  furniture,  fixtures,  and  leasehold  improvements  for new  store
facilities and  improvements  to existing stores in addition to $1.1 million for
corporate  additions and other assets. In comparison,  $9.0 million was spent on
store  facilities  for the second  quarter of fiscal 2000 with a greater  amount
expended on remolding and expanding existing stores.

Cash flows from operations increased by $0.1 million to $9.0 million for the six
months of fiscal  2001  compared  to $8.9  million  for the first six  months of
fiscal 2000.  Improvements made in inventory management as reflected by the $6.1
million  reduction in inventory  levels were  offset,  in part,  by $2.4 million
lower net income and a $3.3 million  decrease in accruals  during the six months
ended March 31, 2001.

Funds  utilized by  financing  activities  were $3.8  million for the six months
ended March 31, 2001 compared to $2.6 million of funds  provided  during the six
months ended March 31, 2000. The Company reduced its direct borrowings under the
Working  Capital  Facility and cash  overdrafts by a net of $3.5 million for the
first six months of fiscal 2001  compared to an increase of $2.8 million for the
first six months of fiscal 2000.

Management  of the Company  believes  that its current cash and working  capital
positions, expected operating cash flows as well as available borrowing capacity
under the Working  Capital  Facility  will be  sufficient  to fund the Company's
working capital and debt repayment requirements for the next twelve months.

SAFE HARBOR  STATEMENTS UNDER THE PRIVATE  SECURITIES  LITIGATION  REFORM ACT OF
1995

The  Company  cautions  that any  forward-looking  statements  (as such  term is
defined in the Private  Securities  Litigation  Reform Act of 1995) contained in
Item 2, Management's  Discussion and Analysis of Financial Condition and Results
of  Operations,  of this Report or made from time to time by  management  of the
Company  involve  risks and  uncertainties,  and are subject to change  based on
various important factors.  The following  factors,  among others, in some cases
have affected and in the future could affect the Company's financial performance
and actual  results and could cause actual results for fiscal 2001 and beyond to
differ  materially from those  expressed or implied in any such  forward-looking
statements: changes in consumer spending patterns, raw material price increases,
consumer preferences and overall economic conditions,  the impact of competition
and  pricing,  changes in  weather  patterns,  availability  of  suitable  store
locations at appropriate terms, continued availability of capital and financing,
ability to develop and  merchandise  and  ability to hire and train  associates,
changes in fertility and birth rates,


                                       10


political  stability,  currency  and  exchange  risks,  changes in  existing  or
potential duties,  tariffs or quotas,  postal rate increases and charges,  paper
and printing costs,  and other factors  affecting the Company's  business beyond
the Company's control.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk

The analysis below presents the sensitivity of the market value of the Company's
financial  instruments to selected changes in market rates. The range of changes
chosen reflects the Company's view of changes that are reasonably  possible over
a one-year period. The Company's  financial  instruments  consist principally of
its debt portfolio.  The market value of the debt portfolio is referred to below
as the "Debt Value". The Company believes that the market risk exposure on other
financial instruments is immaterial.

At March 31, 2001, the principal  components of the Company's debt portfolio are
the $92 million of Senior  Unsecured  Exchange  Notes due 2005 (the "Notes") and
the $56.0 million working  capital  facility (the "Working  Capital  Facility"),
both of which are denominated in US dollars.  The Notes bear interest at a fixed
rated of 125/8%,  and the Working Capital  Facility bears interest at a variable
rate which, at March 31, 2001, was  approximately 8%. While a change in interest
rates would not affect the  interest  incurred or cash flow related to the fixed
portion of the debt  portfolio,  the Debt Value would be  affected.  A change in
interest  rates on the  variable  portion  of the  debt  portfolio  impacts  the
interest incurred and cash flows, but does not impact the value of the financial
instrument.

The  sensitivity  analysis as it relates to the fixed  portion of the  Company's
debt portfolio  assumes an instantaneous  100 basis point move in interest rates
from their levels at March 31, 2000 with all other  variables held  constant.  A
100 basis point increase in market  interest rates would result in a decrease in
the value of the debt by $0.9 million at March 31, 2001. Conversely, a 100 basis
point decline in market interest rates would cause the debt value to increase by
$0.9 million at March 31, 2001.

Based on the variable  rate debt  included in the  Company's  debt  portfolio at
March 31, 2001, a 100 basis point  increase in interest rates would result in an
additional $0.2 million of interest  incurred for the period.  A 100 basis point
decrease would  correspondingly  lower  interest  expense for the period by $0.2
million.

PART II.  OTHER INFORMATION

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

At the Company's  Annual Meeting of  Stockholders  held on January 18, 2001, the
stockholders  of the Company  elected two directors of the Company,  approved an
amendment  to the  Company's  1987 Option  Plan,  as amended and  restated  (the
"Restated Option Plan"),  and ratified the appointment of Arthur Andersen LLP as
the  Company's  independent  auditors for the fiscal year ending  September  30,
2001.

Mr.  Dan W.  Matthias  and Mr.  Elam M.  Hitchner  III were  elected to serve as
directors  at the meeting.  The voting  results  were  2,043,246  shares for and
284,725 shares  withheld for Mr.  Matthias and 2,045,746  shares for and 282,225
shares withheld for Mr. Hitchner.  The vote for the approval of the amendment to
the Restated  Option Plan was 1,146,058  shares for,  582,314 shares against and
120 shares abstained.  The vote ratifying the appointment of Arthur Andersen LLP
as independent  auditors was 2,325,851 shares for, 2,000 shares against and zero
shares abstained.


                                       11


SIGNATURES

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


                                        MOTHERS WORK, INC.

Date: December 17, 2001              By:            /s/ Dan W. Matthias
                                        ----------------------------------------
                                                    Dan W. Matthias
                                                Chief Executive Officer
                                                          and
                                                 Chairman of the Board


Date: December 17, 2001              By:        /s/ Michael F. Devine, III
                                        ----------------------------------------
                                                Michael F. Devine, III
                                                Chief Financial Officer
                                                          and
                                               Vice President - Finance


                                       12