SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q


(Mark One)

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


For the quarterly period ended            December 31, 2000
                              --------------------------------------------------
                                                  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:                         1-11692
                       ---------------------------------------------------------

                           Ethan Allen Interiors Inc.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

                    Delaware                                  06-1275288
- --------------------------------------------------------------------------------
(State or other jurisdiction of incorporation            I.R.S. Employer ID No.)
             or organization)

                 Ethan Allen Drive, Danbury, Connecticut 06811
- --------------------------------------------------------------------------------
                    (Address of principal executive offices)

                                 (203) 743-8000
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

                                      N/A
- --------------------------------------------------------------------------------
              (Former name, former address and former fiscal year,
                         if changed since last report)

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. [X] Yes [ ] No

                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

Indicate  by check mark  whether  the  registrant  has filed all  documents  and
reports  required  to be filed by  Sections  12,  13 or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court. [ ] Yes [ ] No

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

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


                         39,415,939 at January 31, 2001





                     ETHAN ALL INTERIORS INC. AND SUBSIDIARY

                                      INDEX

                                                                            Page
                                                                            ----

PART I.  FINANCIAL INFORMATION:

     Item 1.  Consolidated Financial Statements as of
                 December 31, 2000 (unaudited) and
                 June 30, 2000 and for the three and
                 six months ended December 31, 2000
                 and 1999 (unaudited)

                      Consolidated Balance Sheets                              2

                      Consolidated Statements of Operations                    3

                      Consolidated Statements of Cash Flows                    4

                      Consolidated Statements of Shareholders' Equity          5

                      Notes to Consolidated Financial Statements               6

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

     Item 3.  Quantitative and Qualitative Disclosures about
                 Market Risk                                                  17


Part II.  OTHER INFORMATION:

     Item 1.  Legal Proceedings                                               18

     Item 2.  Changes in Securities and Use of Proceeds                       18

     Item 3.  Defaults Upon Senior Securities                                 18

     Item 4.  Submission of Matters to a Vote of Security Holders             18

     Item 5.  Other Information                                               18

     Item 6.  Exhibits and Reports on Form 8-K                                18


SIGNATURES                                                                    19






                    ETHAN ALLEN INTERIORS INC. AND SUBSIDIARY
                           Consolidated Balance Sheets
                             (Dollars in thousands)



                                                        December 31,
                                                            2000        June 30,
                                                        (unaudited)       2000
                                                        -----------     --------
                                                                  
ASSETS
Current assets:
  Cash and cash equivalents                              $  24,457    $  14,024
  Accounts receivable, less allowances of $2,493
    and $2,751 at December 31, 2000 and
    June 30, 2000, respectively                             31,274       34,336
  Inventories                                              161,946      159,006
  Prepaid expenses and other current assets                 19,790       17,670
  Deferred income taxes                                     12,942       10,751
                                                         ---------    ---------
        Total current assets                               250,409      235,787

Property, plant and equipment, net                         267,548      247,738
Intangibles, net                                            53,667       54,770
Other assets                                                 7,310        5,276
                                                         ---------    ---------
     Total assets                                        $ 578,934    $ 543,571
                                                         =========    =========


LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Current maturities of long-term debt and
   capital lease obligations                             $     303    $   8,420
  Accounts payable                                          65,317       65,879
  Accrued expenses                                          12,230       11,003
  Accrued compensation and benefits                         23,657       22,966
                                                         ---------    ---------

       Total current liabilities                           101,507      108,268

Long-term debt                                               9,422        9,487
Other long-term liabilities                                  2,314        1,593
Deferred income taxes                                       34,115       33,714
                                                         ---------    ---------
     Total liabilities                                     147,358      153,062
                                                         ---------    ---------

Shareholders' equity:
Class A common stock, par value $.01, 150,000,000
  shares authorized, 45,087,017 and 45,081,384
  shares issued at December 31, 2000 and
  June 30, 2000, respectively                                  451          451
Preferred stock, par value $.01, 1,055,000 shares
  authorized, no shares issued and outstanding
  at December 31, 2000 and June 30, 2000                       --           --
Additional paid-in capital                                 273,484      272,710
                                                         ---------     --------
                                                           273,935      273,161
Less: Treasury stock (at cost), 5,715,847 shares
  at December 31, 2000 and 5,674,278 shares at
  June 30, 2000                                           (128,876)    (128,493)
       --- ----                                          ---------     --------
                                                           145,059      144,668
Retained earnings                                          286,517      245,841
                                                         ---------     --------
    Total shareholders' equity                             431,576      390,509
                                                         ---------     --------


    Total liabilities and shareholders' equity           $ 578,934    $ 543,571
                                                         =========    =========

See accompanying notes to consolidated financial statements.


                                       2





                    ETHAN ALLEN INTERIORS INC. AND SUBSIDIARY
                      Consolidated Statements of Operations
                                   (Unaudited)
                  (Amounts in thousands, except per share data)




                                           Three Months          Six Months
                                         Ended December 31,   Ended December 31,
                                         2000       1999      2000        1999
                                       --------   --------   -------    --------

                                                            
Net sales                              $232,667   $217,486   $443,898   $407,078

Cost of sales                           124,930    113,587    236,452    214,658
                                       --------   --------   --------   --------

       Gross profit                     107,737    103,899    207,446    192,420

Operating expenses:

Selling                                  41,622     36,591     79,592     70,049

General and administrative               29,244     26,792     57,681     51,146
                                       --------   --------   --------   --------

       Operating income                  36,871     40,516     70,173     71,225

Interest and other miscellaneous
  income, net                               468        165        641        315

Interest and other related financing
  costs                                     189        237        385        586
                                       --------   --------   --------   --------

       Income before income taxes        37,150     40,444     70,429     70,954

Income tax expense                       14,043     15,611     26,622     27,388
                                       --------   --------   --------   --------

       Net income                      $ 23,107   $ 24,833   $ 43,807   $ 43,566
                                       ========   ========   ========   ========


Per share data:
- ---------------

Basic earnings per common share:

     Net income per basic share        $   0.59   $   0.61   $   1.11   $   1.07
                                       ========   ========   ========   ========

     Basic weighted average common
       shares outstanding                39,371     40,833     39,380     40,845

Diluted earnings per common share:

     Net income per diluted share      $   0.58   $   0.59   $   1.09   $   1.04
                                       ========   ========   ========   ========

     Diluted weighted average common
       shares outstanding                40,181     41,899     40,179     41,907


See accompanying notes to consolidated financial statements.


                                       3



                    ETHAN ALLEN INTERIORS INC. AND SUBSIDIARY
                      Consolidated Statements of Cash Flows
                                   (Unaudited)
                             (Dollars in thousands)




                                                                Six Months
                                                             Ended December 31,
                                                            2000         1999
                                                          ---------    --------
                                                                 
Operating activities:
     Net income                                           $ 43,807     $ 43,566
     Adjustments to reconcile net income to
       net cash provided by operating activities:
         Depreciation and amortization                       9,476        8,376
         Compensation expense related to
             restricted stock award                             52          617
         Provision for deferred income taxes                (1,790)        (969)
         Other non-cash (income) expense                      (800)         141
         Change in assets and liabilities, net of
           the effects from acquired and divested
           companies:
               Accounts receivable                           3,065        2,829
               Inventories                                  (4,122)      (4,773)
               Prepaid and other current assets             (3,174)      (3,476)
               Accounts payable                                326       (4,046)
               Accrued expenses                              1,786        2,180
               Other                                           101         (371)
                                                          --------     --------

Net cash provided by operating activities                   48,727       44,074
                                                          --------     --------

Investing activities:
     Proceeds from the disposal of property, plant
       and equipment                                         4,313           44
     Capital expenditures                                  (31,020)     (22,241)
     Acquisition of retail businesses                         (279)      (9,886)
     Other                                                     207          495
                                                          --------     --------

Net cash used in investing activities                      (26,779)     (31,588)
                                                          --------     --------

Financing activities:
     Borrowings on revolving credit facilities               1,500       35,000
     Payments on revolving credit facilities                (9,500)     (27,500)
     Other payments on long-term debt and
       capital leases                                         (183)        (571)
     Increase in deferred financing costs                     --           (507)
     Net proceeds from issuance of common stock                190        1,935
     Dividends paid                                         (3,139)      (3,269)
     Payments to acquire treasury stock                       (383)     (12,043)
                                                          --------     --------

Net cash used in financing activities                      (11,515)      (6,955)
                                                          --------     --------

Net increase (decrease) in cash and cash
  equivalents                                               10,433       (5,531)

Cash and cash equivalents at beginning of period            14,024        8,968
                                                          --------      -------

Cash and cash equivalents at end of period                $ 24,457     $ 14,499
                                                          ========     ========

See accompanying notes to consolidated financial statements.


                                       4



                    ETHAN ALLEN INTERIORS INC. AND SUBSIDIARY
                 Consolidated Statements of Shareholders' Equity
                       Six Months Ended December 31, 2000
                                   (Unaudited)
                             (Dollars in thousands)




                                                Additional
                                   Common    Paid-in     Treasury    Retained
                                    Stock    Capital      Stock      Earnings       Total
                                   ------   ---------   ---------    ---------    ---------


                                                                   
Balance at June 30, 2000            $ 451   $ 272,710   $(128,493)   $ 245,841    $ 390,509

  Issuance of common stock upon
    exercise of stock options
    and restricted stock award
    compensation                                  242         --          --            242

  Purchase of 41,570 shares
    of treasury stock                 --          --         (383)        --           (383)

  Tax benefit associated with the
    exercise of employee options
    and warrants                      --          532         --          --            532

  Dividends declared on common
    stock                             --          --          --        (3,131)      (3,131)

  Net income                          --          --          --        43,807       43,807

Balance at December 31, 2000        $ 451   $ 273,484   $(128,876)   $ 286,517    $ 431,576
                                    =====   =========   =========    =========    =========

See accompanying notes to consolidated financial statements.


                                       5



                    ETHAN ALLEN INTERIORS INC. AND SUBSIDIARY

                   Notes to Consolidated Financial Statements

                                   (Unaudited)


(1)  BASIS OF PRESENTATION

         Ethan Allen  Interiors Inc. (the  "Company") is a Delaware  corporation
         incorporated  on May 25, 1989. The  consolidated  financial  statements
         include the  accounts of the  Company and its  wholly-owned  subsidiary
         Ethan Allen Inc. ("Ethan Allen") and Ethan Allen's subsidiaries. All of
         Ethan Allen's capital stock is owned by the Company. The Company has no
         other assets or operating  results other than those associated with its
         investment in Ethan Allen.


(2)  INTERIM FINANCIAL PRESENTATION

         All  significant  intercompany  accounts  and  transactions  have  been
         eliminated in the consolidated financial statements.  In the opinion of
         the  Company,  all  adjustments,  consisting  only of normal  recurring
         accruals  necessary  for fair  presentation,  have been included in the
         financial  statements.  The results of operations for the three and six
         months ended  December  31, 2000,  are not  necessarily  indicative  of
         results  for  the  fiscal  year.  It  is  suggested  that  the  interim
         consolidated  financial  statements  are read in  conjunction  with the
         consolidated  financial  statements and notes included in the Company's
         Annual  Report on Form 10-K for the year ended June 30,  2000.

         Certain  reclassifications  have  been  made to  prior  year  financial
         information  in order to conform to the  current  year's  presentation.
         These changes were made for  disclosure  purposes only and did not have
         an impact on previously reported results of operations or shareholders'
         equity.

(3)  NEW ACCOUNTING STANDARDS

         In 1998, the Financial  Accounting  Standards Board issued Statement of
         Financial  Accounting  Standards  ("SFAS")  No.  133,  "Accounting  for
         Derivatives  and  Hedging  Activities"  and  in  2000,  SFAS  No.  138,
         "Accounting  for Certain  Derivative  Instruments  and Certain  Hedging
         Activities, an amendment of No. 133." These statements require that all
         derivative instruments be recognized on the balance sheet at fair value
         effective  July 1,  2000.  Derivatives  that are not  hedges  should be
         adjusted  to fair value  through  earnings.  For  derivatives  that are
         effective  hedges,  changes in fair value of the  derivative  should be
         recorded  in  either  other  comprehensive  income  or  earnings.   The
         ineffective  portion of the  derivative  classified  as a hedge will be
         immediately recognized in earnings. The Company adopted these standards
         as  required  beginning  July 1,  2000.  Upon  review of the  Company's
         current contracts, it was determined that the Company has no derivative
         instruments as defined under these standards.


(4)  INVENTORIES

         Inventories  at December 31, 2000 and June 30, 2000 are  summarized  as
         follows (dollars in thousands):

                                      December 31,       June 30,
                                         2000              2000
                                      ------------       --------

               Finished goods          $ 96,868         $103,787
               Work in process           21,501           19,233
               Raw materials             43,577           35,986
                                       --------         --------
                                       $161,946         $159,006
                                       ========         ========


                                       6


                    ETHAN ALLEN INTERIORS INC. AND SUBSIDIARY

                   Notes to Consolidated Financial Statements

                                   (Unaudited)

(5)  CONTINGENCIES

         The Company has been named as a Potentially  Responsible  Party ("PRP")
         for  the  cleanup  of  two  sites  currently  listed  on  the  National
         Priorities List ("NPL") under the Comprehensive Environmental Response,
         Compensation and Liability Act of 1980  ("CERCLA"),  in connection with
         which the Company may be subject to future  costs  and/or  liabilities.
         With respect to both of these sites,  the Company  believes  that it is
         not a major  contributor  based  on the  very  small  volume  of  waste
         generated  by the  Company in  relation  to total  volume at the sites;
         however,  liability  under CERCLA may be joint and several.  For one of
         the sites,  the SRSNE Superfund Site in Southington,  Connecticut,  the
         remedial  investigation  is  ongoing.  A  volume-based   allocation  of
         responsibility  among the parties  has been  prepared,  which  includes
         other parties  identified as PRP's at this site.  The Company is also a
         settling  defendant and is responsible,  in part, for funding  remedial
         design and  construction  activities at the Parker  Landfill  Superfund
         Site  in  Lyndonville,  Vermont.  Over  ninety-five  percent  of  these
         activities have been successfully completed.  The Company believes that
         the resolution of these matters will not, either individually or in the
         aggregate,  have a material adverse effect on its financial  condition,
         results of operations or cash flows.


(6)      Earnings Per Share

         Basic and diluted earnings per share are calculated using the following
         share data (amounts in thousands):

                               Three Months Ended        Six Months Ended
                                   December 31,            December 31,
                               ------------------       -----------------
                                2000      1999            2000     1999
                                ----      ----            ----     ----

Weighted  average common
  shares outstanding for
  Basic calculation            39,371   40,833          39,380   40,845

Add: Effect of stock options
  and warrants                    810    1,066             799    1,062
                               ------   ------          ------   ------

Weighted average common
  shares outstanding for
  diluted calculation          40,181   41,899          40,179   41,907
                               ======   ======          ======   ======


         As of December 31, 2000,  stock options to purchase  142,425  shares of
         common  stock had an  exercise  price in excess of the  average  market
         price.  These options have been excluded from the diluted  earnings per
         share calculation since their effect is anti-dilutive.


(7)      SEGMENT INFORMATION

         The Company's reportable segments are strategic business areas that are
         managed  separately  and offer  different  products and  services.  The
         Company' operations are classified into two main businesses:  wholesale
         and retail home furnishings. The wholesale home furnishings business is
         principally involved in the manufacture,  sale and distribution of home
         furnishing  products  to a  network  of  independently-owned  and Ethan
         Allen-owned  stores. The wholesale business consists of three operating
         segments; case goods, upholstery, and home accessories.

                                       7


                    ETHAN ALLEN INTERIORS INC. AND SUBSIDIARY

                   Notes to Consolidated Financial Statements

                                   (Unaudited)


(7)      SEGMENT INFORMATION   (continued)

         Wholesale  profitability  includes the wholesale gross margin, which is
         earned  on  wholesale  sales  to all  retail  stores,  including  Ethan
         Allen-owned  stores.  The retail home  furnishings  business sells home
         furnishing  products  through a network  of Ethan  Allen-owned  stores.
         Retail profitability  includes the retail gross margin, which is earned
         based on purchases from the wholesale business.

         The operating segments follow the same accounting policies. The Company
         evaluates  performance of the  respective  segments based upon revenues
         and operating income. Inter-segment eliminations primarily comprise the
         wholesale  sales  and  profit  on the  transfer  of  inventory  between
         segments.  Inter-segment  eliminations also include items not allocated
         to reportable segments.

         The following table presents segment  information for the three and six
         months ended December 31, 2000 and 1999 (dollars in thousands):




                                   Three Months Ended          Six Months Ended
                                       December 31,              December 31,
                                   2000          1999        2000          1999
                                 ---------    ---------    ---------    ---------
                                                            
  NET SALES:
  ----------
  Case Goods                     $ 101,942    $  93,405    $ 189,760    $ 179,643
  Upholstery                        52,633       49,012      100,611       91,352
  Home Accessories                  22,396       24,979       44,723       45,347
  Other (1)                            936        1,098        3,064        4,454
                                 ---------    ---------    ---------    ---------
    Wholesale Net Sales            177,907      168,494      338,158      320,796
  Retail                           108,733       98,882      207,259      177,952
  Other (2)                          1,471        1,647        3,175        3,352
  Elimination of inter-segment
   sales                           (55,444)     (51,537)    (104,694)     (95,022)
                                 ---------    ---------    ---------    ---------
    Consolidated Total           $ 232,667    $ 217,486    $ 443,898    $ 407,078
                                 =========    =========    =========    =========
  OPERATING INCOME:
  -----------------
  Case Goods                     $  29,794    $  32,128    $  57,063    $  62,665
  Upholstery                        15,735       14,856       30,228       27,743
  Home accessories                   6,995        7,906       14,460       14,272
  Unallocated corporate
    expenses (3)                   (23,840)     (21,648)     (46,648)     (42,788)
                                 ----------   ----------   ----------   ----------
  Wholesale Operating Income        28,684       33,242       55,103       61,892
  Retail                             6,603        6,814       12,638        9,617
  Other (2)                           (179)         186          (16)         538
  Eliminations (4)                   1,763          274        2,448         (822)
                                 ---------    ---------    ---------    ---------
    Consolidated Total           $  36,871    $  40,516    $  70,173    $  71,225
                                 =========    =========    =========    =========

  CAPITAL EXPENDITURES:
  ---------------------
  Case Goods (5)                 $  13,648    $   2,348    $  16,722    $   6,643
  Upholstery                           623          754        1,905        1,581
  Home accessories                    --             49           45          102
  Other  (6)                           946          377        2,123        2,567
                                 ---------    ---------    ---------    ---------
     Wholesale Capital
      Expenditures                  15,217        3,528       20,795       10,893
  Retail                             6,504        6,355        9,962       10,229
  Other  (2)                           114          473          263        1,119
  Acquisition of retail
    businesses                         279         --            279        9,886
                                 ---------    ---------    ---------    ---------
     Consolidated Total          $  22,114    $  10,356    $  31,299    $  32,127
                                 =========    =========    =========    =========


                                        8



                    ETHAN ALLEN INTERIORS INC. AND SUBSIDIARY

                   Notes to Consolidated Financial Statements

                                   (Unaudited)


(7)      SEGMENT INFORMATION (continued)

                                         December 31,       December 31,
                                            2000                1999
                                         ------------       ------------

 TOTAL ASSETS:
 -------------
 Case Goods                               $ 145,180          $ 113,901
 Upholstery                                  38,095             34,512
 Home accessories                             2,231              6,518
 Corporate  (7)                             234,010            224,668
                                          ---------          ---------
      Wholesale Total Assets                419,516            379,599
 Retail                                     174,686            156,680
 Other  (2)                                   8,614              6,579
 Inventory Profit
   elimination (4)                          (23,882)           (23,612)
                                          ---------          ---------
      Consolidated Total                  $ 578,934          $ 519,246
                                          =========          =========

(1)  The Other category  included in the wholesale  business consists of the
     operating  activity  for  indoor/outdoor  furniture  and the  corporate
     office.

(2)  The Other category includes miscellaneous operating activities.

(3)  Unallocated   corporate   expenses   primarily   consist  of  corporate
     advertising  costs,  unreimbursed  training costs,  system  development
     costs, and other corporate administrative charges.

(4)  Inventory profit elimination  reflects the embedded wholesale profit in
     the  Company-owned  store  inventory that has not been realized.  These
     profits will be recorded when shipped to the retail customer.

(5)  Case  goods   capital   expenditures   includes   the   purchase  of  a
     manufacturing facility in Dublin, Virginia in October of 2000.

(6)  The Other category primarily includes the capital  expenditures made by
     the corporate office for the Company's distribution operations.

(7)  Corporate assets primarily include assets from the corporate office and
     from the Company's distribution operations, including cash, receivables
     from independent dealers, finished goods inventory, property, plant and
     equipment, intangible assets, and deferred tax assets.

     There are 29  independent  retail  stores  located  outside  the United
     States.  Approximately 2.3% of the Company's net sales are derived from
     sales to these retail stores.


(8)      WHOLLY-OWNED SUBSIDIARY

         The Company owns all of the  outstanding  stock of Ethan Allen,  has no
         material  assets other than its  ownership  of Ethan Allen  stock,  and
         conducts all significant  operating  transactions  through Ethan Allen.
         The Company has guaranteed Ethan Allen's  obligations  under its Credit
         Agreement.


                                       9


                    ETHAN ALLEN INTERIORS INC. AND SUBSIDIARY

                   Notes to Consolidated Financial Statements

                                   (Unaudited)


(8)      WHOLLY-OWNED SUBSIDIARY (continued)

         The condensed balance sheets of Ethan Allen as of December 31, 2000 and
         June 30, 2000 are as follows (dollars in thousands):

                                      December 31,     June 30,
                                         2000            2000
                                      ------------     --------
          Assets
          ------
          Current assets                $250,277       $235,782
          Non-current assets             472,355        448,059
                                         -------        -------
               Total assets             $722,632       $683,841
                                        ========       ========

          Liabilities
          -----------
          Current liabilities           $ 99,864       $106,595
          Non-current liabilities         45,851         44,794
                                        --------       --------
          Total liabilities             $145,715       $151,389
                                        ========       ========

         A summary of Ethan  Allen's  operating  activity  for the three and six
         months  ended  December 31, 2000 and 1999,  are as follows  (dollars in
         thousands):

                                          Three Months           Six Months
                                              Ended                 Ended
                                         2000       1999       2000       1999
                                       --------   --------   --------   --------

          Net sales                    $232,667   $217,486   $443,898   $407,078
          Gross profit                  107,737    103,899    207,446    192,420
          Operating income               36,908     40,553     70,248     71,300
          Interest expense and other
            related financing costs         189        237        385        586
          Income before income
            tax expense                  37,187     40,481     70,504     71,029
          Net income                   $ 23,144   $ 24,870   $ 43,882   $ 43,641






                                       10


                    ETHAN ALLEN INTERIORS INC. AND SUBSIDIARY

   ITEM 2.  MANAGEMENTS DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS
            ----------------------------------------------

The discussions  set forth in this form 10-Q should be read in conjunction  with
the financial  information  included  herein and the Company's  Annual Report on
Form 10-K for the year ended June 30, 2000. Management's discussion and analysis
of financial  condition  and results of  operations  and other  sections of this
report  contain  forward-looking  statements  relating to future  results of the
Company.   Such   forward-looking   statements   are   identified   by   use  of
forward-looking words such as "anticipates",  "believes",  "plans", "estimates",
"expects",  and  "intends"  or words or  phrases of  similar  expression.  These
forward-looking  statements  are  subject  to  various  assumptions,   risk  and
uncertainties,  including but not limited to,  changes in political and economic
conditions,  demand for the  Company's  products,  acceptance  of new  products,
conditions in the various  geographical markets where the Company does business,
developments  affecting  the  Company's  products and to those  discussed in the
Company's  filings with the  Securities  and Exchange  Commission.  Accordingly,
actual  results  could  differ   materially  from  those   contemplated  by  the
forward-looking statements.

RESULTS OF OPERATIONS:

         Ethan Allen's revenues are comprised of wholesale sales to dealer-owned
and company-owned  retail stores and retail sales of company-owned  stores.  The
Company's wholesale sales are mainly derived from its three reportable operating
segments;  case goods,  upholstery,  and home accessories.  The Company's retail
sales are derived from sales from company-owned retail stores. See Note 7 to the
Company's  Consolidated  Financial Statements for the three and six months ended
December  31,  2000 and  1999.  The  components  of  consolidated  revenues  and
operating income are as follows (dollars in millions):

                                      Three Months Ended    Six Months Ended
                                         December 31,         December 31,
                                       2000      1999        2000       1999
                                     --------  --------     --------  --------
Revenue:
Wholesale Revenue:
   Case goods                        $  101.9  $   93.4     $  189.8  $  179.6
   Upholstery                            52.6      49.0        100.6      91.4
   Home Accessories                      22.4      25.0         44.7      45.3
   Other                                  1.0       1.1          3.1       4.5
                                     --------  --------     --------  --------
Total Wholesale Revenue                 177.9     168.5        338.2     320.8
Total Retail Revenue                    108.7      98.9        207.2     178.0
Other                                     1.5       1.6          3.2       3.3
Elimination of inter-segment sales      (55.4)    (51.5)      (104.7)    (95.0)
                                     --------  --------     --------  --------
  Consolidated Revenue               $  232.7  $  217.5     $  443.9  $  407.1
                                     ========  ========     ========  ========

Operating Income:
Wholesale Operating Income:
   Case goods                        $   29.8  $   32.1     $   57.1  $   62.7
   Upholstery                            15.7      14.9         30.2      27.7
   Home Accessories                       7.0       7.9         14.4      14.3
   Unallocated Corporate Expenses       (23.8)    (21.7)       (46.6)    (42.8)
                                     --------  --------     --------  --------
Total Wholesale Operating Income         28.7      33.2         55.1      61.9
Total Retail Operating Income             6.6       6.8         12.6       9.6
Other                                    (0.2)      0.2          --        0.5
Eliminations                              1.8       0.3          2.5      (0.8)
                                     --------  --------     --------  --------
  Consolidated Operating Income      $   36.9  $   40.5     $   70.2  $   71.2
                                     ========  ========     ========  ========


                                       11



                    ETHAN ALLEN INTERIORS INC. AND SUBSIDIARY


Three Months Ended December 31, 2000 Compared to Three Months
  Ended December 31, 1999
- -------------------------------------------------------------

         Consolidated  revenue  for the three  months  ended  December  31, 2000
increased by $15.2 million or 7.0% to $232.7 million from $217.5 million for the
three months ended  December 31,  1999.  The growth in sales  resulted  from new
product offerings,  a selective price increase effective February 2000, and from
an increase in comparable  stores sales of 6.3% and from the addition of six net
new company-owned stores since December 1999 and four during the last quarter.

         Total  wholesale  revenue  for the second  quarter of fiscal  year 2001
increased by $9.4 million or 5.6% to $177.9  million from $168.5  million in the
second quarter of fiscal year 2000.

         Case goods revenue increased $8.5 million or 9.1% to $101.9 million for
the three  months ended  December  31, 2000 as compared to $93.4  million in the
corresponding  prior year period.  This increase resulted from a selective price
increase and new product  introductions offered at more affordable price points,
attracting a broader consumer base.

         Upholstery  revenue  increased $3.6 million or 7.3% to $52.6 million in
the  second  quarter of fiscal  year 2001 as  compared  to $49.0  million in the
second  quarter of fiscal year 2000. The increase in revenue of $3.6 million was
primarily  attributable to new product and new fabric  introductions  and from a
selective price increase.

         Home  accessories  revenue  decreased  $2.6  million  or 10.4% to $22.4
million in the second  quarter of fiscal year 2001 as compared to $25.0  million
in the second quarter of fiscal year 2000.  This decrease is attributable to the
timing of the Annual Convention held this fall as compared to the prior year and
from a new program put into place this quarter called 'Branding the Interior' of
the  stores.  This  program  refers to the  Company's  plan to feature  the best
selling items in the most effective display settings. In preparation, a slowdown
in orders  occurred  while many stores  reduced  their  overall  home  accessory
inventory items on display and for sale in the retail stores.

         Total retail revenue from Ethan Allen-owned stores for the three months
ended December 31, 2000 increased by $9.8 million or 9.9% to $108.7 million from
$98.9  million for the three  months ended  December  31, 1999.  The increase in
retail  sales by Ethan  Allen  owned  stores is  attributable  to an increase in
comparable  store  sales of $6.5  million,  or 6.3%,  and an  increase  in sales
generated by newly opened or acquired stores of $7.4 million,  partially  offset
by closed stores, which generated $4.1 million less sales in fiscal year 2001 as
compared to fiscal year 2000. The number of Ethan  Allen-owned  stores increased
to 84 as of December 31, 2000 as compared to 78 as of December 31, 1999.

         Comparable  stores are those which have been  operating for at least 15
months.  Minimal  net sales,  derived  from the  delivery  of  customer  ordered
product,  are  generated  during the second three months of  operations of newly
opened  stores.  Stores  acquired  from  dealers by Ethan Allen are  included in
comparable store sales in their 13th full month of Ethan Allen-owned operations.

         Gross profit increased by $3.8 million or 3.7% to $107.7 million in the
second  quarter of fiscal year 2001 from $103.9 million in the second quarter of
the prior year.  The $3.8  million  increase  in gross  profit was mainly due to
greater sales volume, a selective price increase  effective  February 2000 and a
higher  percentage  of retail  sales to total sales.  Gross margin  decreased to
46.3% in the  second  quarter  of fiscal  year 2001 from 47.8% in the prior year
second quarter.  Gross margin was negatively impacted by higher raw material and
labor costs at the wholesale  level.  Changes in production  scheduling  and new
product  introductions  increased costs,  especially  employee training.  Higher
costs  were also  incurred  from the start up of the new case good  facility  in
Dublin,  Virginia and other plant  expansions  initiated to increase  production
capacity. Additionally, new product introductions offered at more attractive and
affordable price points contributed to a lower gross margin.


                                       12



                   ETHAN ALLEN INTERIORS INC. AND SUBSIDIARY

         Operating  expenses increased $7.5 million or 11.8% to $70.9 million or
30.5% of net sales in the current  quarter as compared to $63.4 million or 29.1%
of net sales for the second  quarter  of fiscal  year 2000.  This  increase  was
mainly due to the expansion of the retail  segment  resulting in the addition of
six net new Ethan  Allen-owned  stores since  December 1999 (four net new stores
this quarter),  from increased business for comparable Ethan Allen-owned stores,
and from an increase in advertising this quarter.

         Operating income for the three months ended December 31, 2000 was $36.9
million or 15.9% of net sales  compared  to $40.5  million or 18.6% of net sales
for the three months ended  December  31,  1999.  This  represents a decrease in
operating income of $3.6 million or 8.9%,  which is primarily  attributable to a
lower gross margin as noted above, greater operating expenses resulting from the
growth of the retail  segment  and an  increase  in  advertising  expenses  this
quarter,  partially  offset by higher sales volume,  a selective  price increase
effective February 2000, and a higher percentage of retail sales to total sales.

         Total wholesale  operating income for the second quarter of fiscal year
2001 was $28.7 million or 16.1% of net sales  compared to $33.2 million or 19.7%
of net sales in the second  quarter of fiscal  year  2000.  Wholesale  operating
income decreased $4.5 million or 13.6% this quarter.

         Case goods  operating  income  decreased  $2.3 million or 7.2% to $29.8
million for the second quarter of fiscal year 2001 over the corresponding  prior
year period mainly due to higher labor and material  costs,  resulting,  in part
from the  introduction  of new products at lower margins,  changes in production
scheduling and product transfers between manufacturing facilities,  and from the
start up of the  Dublin,  Virginia  manufacturing  facility  and  other  capital
expansion projects.

         Upholstery  operating  income  increased  $0.8 million or 5.4% to $15.7
million in the second  quarter of fiscal year 2001 as compared to $14.9  million
in the second  quarter of fiscal year 2000.  This increase  resulted from higher
sales volume and a selective price increase.

         Home  accessories  operating  income decreased $0.9 million or 11.4% to
$7.0  million in the  second  quarter of fiscal  year 2001 as  compared  to $7.9
million in the second  quarter of fiscal  year 2000.  Operating  income for home
accessories  decreased  due to lower  sales  volume  caused by the timing of the
Annual  Convention  and 'Branding the Interior'  program  launched this quarter,
offset in part, by the February 2000 selective price increase.

         Operating  income for the retail  segment  decreased by $0.2 million in
the three  months  ended  December 31, 2000 to $6.6 million or 6.1% of net sales
from $6.8 million or 6.9% of net sales for the three  months ended  December 31,
1999. The slight decrease in retail operating income by Ethan Allen-owned stores
is primarily  attributable to higher operating  expenses related to the addition
of six net new stores since December 1999 (four net new stores this quarter) and
higher  compensation  costs  necessary to strengthen  the staffing of the retail
division,  partially  offset by higher sales volume,  a selective price increase
effective February 2000, and a higher percentage of retail sales to total sales.

         Interest  expense for the three months ended December 31, 2000 remained
consistent with the second quarter of last year at $0.2 million.

         Income tax expense of $14.0 million was recorded in the second  quarter
as compared to $15.6  million in the prior year second  quarter.  The  Company's
effective  tax rate was 37.8% for the  second  quarter  of fiscal  year 2001 and
38.6% for the second  quarter of fiscal year 2000.  The decline in the effective
income tax rate in the current  quarter as  compared  to the prior year  quarter
resulted from the utilization of various state income tax credits.

         For the three months ended December 31, 2000, the Company  recorded net
income of $23.1 million,  a decrease of 6.9%,  compared to $24.8 million for the
three months  ended  December  31,  1999.  Earnings  per diluted  share of $0.58
decreased  1.7% or $0.01 per diluted share in the quarter from $0.59 per diluted
share in the prior year quarter.

                                       13



                   ETHAN ALLEN INTERIORS INC. AND SUBSIDIARY


Six Months Ended December 31, 2000 Compared to
  Six Months Ended December 31, 1999
- ----------------------------------------------

         Consolidated  revenue  for the  six  months  ended  December  31,  2000
increased by $36.8 million or 9.0% to $443.9 million from $407.1 million for the
six months  ended  December  31,  1999.  The growth in sales  resulted  from new
product  offerings,  a selective  price  increase  effective  February  2000, an
increase in  comparable  stores  sales of 12.9% and from the addition of six net
new company-owned stores since December 1999.

         Total  wholesale  revenue for the six month  period in fiscal year 2001
increased by $17.4 million or 5.4% to $338.2  million from $320.8 million in the
six month period of fiscal year 2000.

         Case goods revenue  increased  $10.2 million or 5.7% to $189.8  million
for the six months ended  December 31, 2000 as compared to $179.6 million in the
corresponding  prior  year  period due to a  selective  price  increase  and new
product  introductions  offered at more affordable price points, offset by fewer
production  days in the current six month  period as compared to the  comparable
prior year period.

         Upholstery  revenue  increased  $9.2 million or 10.1% to $100.6 million
for the six months ending  December 31, 2000 as compared to $91.4 million in the
six months  ending  December 31,  1999.  The increase in revenue of $9.2 million
resulted from new product and new fabric  introductions,  more attractive  price
points on new product offerings, and from a selective price increase.

         Home  accessories  revenue  decreased  $0.6  million  or 1.3% to  $44.7
million in the first six months fiscal year 2001 as compared to $45.3 million in
the first six months of fiscal year 2000.  This decrease is  attributable to the
timing of the Annual Convention held this fall as compared to the prior year and
from a new program put into place  during the three  months  ended  December 31,
2000 called  'Branding the Interior' of the stores.  This program  refers to the
Company's plan to feature the best selling items in the most  effective  display
settings.  In  preparation,  a slowdown  in orders  occurred  while many  stores
reduced their overall home accessory  inventory items on display and for sale in
the retail stores.

         Total retail revenue from Ethan  Allen-owned  stores for the six months
ended  December 31, 2000  increased by $29.2 million or 16.4% to $207.2  million
from $178.0 million for the six months ended December 31, 1999. Comparable store
sales  increased  12.9%  reflecting one additional  delivery day included in the
current six months over the comparable prior year period. The increase in retail
sales by Ethan Allen-owned stores is attributable to a $22.2 million increase in
comparable  store  sales,  an increase  in sales  generated  by newly  opened or
acquired  stores of $13.2 million,  and the gain on the sale of retail stores to
an independent dealer of $0.8 million,  partially offset by closed stores, which
generated $7.0 million less sales in fiscal year 2001 as compared to fiscal year
2000.

         Gross profit  increased by $15.0  million or 7.8% to $207.4  million in
the six months  ending  December 31, 2000 from $192.4  million in the six months
ending December 31, 1999. The $15.0 million  increase in gross profit was mainly
due to greater sales volume, a selective price increase  effective February 2000
and a higher  percentage of retail sales to total sales.  Gross margin decreased
to 46.7% in the first  half of fiscal  year 2001 from 47.3% in the first half of
the prior year. Gross margin was negatively  impacted by higher raw material and
labor costs at the wholesale  level.  Changes in production  scheduling  and new
product introductions have increased costs, especially employee training. Higher
costs  were also  incurred  from the start up of the new case good  facility  in
Dublin,  Virginia and other plant  expansions  initiated to increase  production
capacity. Additionally, new product introductions offered at more attractive and
affordable price points contributed to a lower gross margin.

         Operating  expenses  increased $16.1 million or 13.3% to $137.3 million
or 30.9% of net sales in the six months  ended  December  31,  2000  compared to
$121.2 million or 29.8% of net sales for the six months ended December 31, 1999.
This  increase is mainly  attributable  to the  expansion of the retail  segment
resulting in the addition of six net new Ethan Allen-owned stores since December
1999, from increased business for comparable Ethan Allen-owned  stores, and from
an increase in advertising during the last three months.

                                       14




                   ETHAN ALLEN INTERIORS INC. AND SUBSIDIARY

         Operating  income for the six months ended  December 31, 2000 was $70.2
million or 15.8% of net sales  compared  to $71.2  million or 17.5% of net sales
for the six months  ended  December  31,  1999.  This  represents  a decrease in
operating income of $1.0 million or 1.4%,  which is primarily  attributable to a
lower gross margin as noted above, greater operating expenses resulting from the
growth of the retail segment and an increase in advertising expenses,  partially
offset by higher sales volume,  a selective  price increase  effective  February
2000, and a higher percentage of retail sales to total sales.

         Total wholesale operating income for the first half of fiscal year 2001
was $55.1  million or 16.3% of net sales  compared to $61.9  million or 19.3% of
net sales in the first half of fiscal  year  2000.  Wholesale  operating  income
decreased $6.8 million or 11.0%.

         Case goods  operating  income  decreased  $5.6 million or 8.9% to $57.1
million for the first half of fiscal year 2001 over the corresponding prior year
period  mainly due to higher labor and material  costs  resulting,  in part from
changes  in  production  scheduling  between  manufacturing  facilities,   fewer
production  days in the six months  ended  December  31, 2000 as compared to the
comparable  prior year period,  the start up of the Dublin,  Virginia  case good
facility  and  the  implementation  of  capital  expansion  projects,   and  the
introduction of new products at lower margins.

         Upholstery  operating  income  increased  $2.5 million or 9.0% to $30.2
million in the first half of fiscal year 2001 as  compared  to $27.7  million in
the first half of fiscal year 2000.  The  increase  resulted  from higher  sales
volume,  a selective  price  increase,  and slightly lower  manufacturing  costs
associated with higher production levels.

         Home  accessories  operating  income  increased $0.1 million or 0.7% to
$14.4 million in the first half of fiscal year 2001 as compared to $14.3 million
in the first half of fiscal  year 2000.  Operating  income for home  accessories
remained  consistent  with the prior year  period due to  comparable  prior year
sales volume,  resulting in part,  from the timing of the Annual  Convention and
'Branding the Interior' program launched during the last three months, partially
offset by the February 2000 selective price increase.

         Operating  income for the retail  segment  increased by $3.0 million in
the six months  ended  December  31, 2000 to $12.6  million or 6.1% of net sales
from $9.6  million or 5.4% of net sales from the six months  ended  December 31,
1999. The increase in retail  operating  income by Ethan  Allen-owned  stores is
primarily  attributable  to increased  sales volume,  a selective price increase
effective  February  2000,  gain  recorded on the sale of retail  stores,  and a
higher  percentage  of retail sales to total sales,  offset by higher  operating
expenses  related to the addition of six net new stores since  December 1999 and
higher  compensation  costs  necessary to strengthen  the staffing of the retail
division.

         Interest  expense for the six months ended  December 31, 2000 decreased
$0.2 million to $0.4 million from $0.6 million for the six months ended December
31,  1999.  The  decrease  in  interest  expense is due to lower  debt  balances
outstanding and lower amortization of deferred financing costs.

         Income tax expense of $26.6  million was  recorded in the first half as
compared to $27.4 million in the prior year first half. The Company's  effective
tax rate was  37.8% for the  first  half of  fiscal  year 2001 and 38.6% for the
first half of fiscal year 2000. The decline in the effective  income tax rate in
the current six months  compared to the prior year six months  resulted from the
utilization of various state income tax credits.

         For the six months ended  December 31, 2000,  the Company  recorded net
income of $43.8 million,  an increase of 0.5%, compared to $43.6 million for the
six  months  ended  December  31,  1999.  Earnings  per  diluted  share of $1.09
increased  4.8% or $0.05 per diluted  share in the current six months from $1.04
per diluted share in the prior year.

                                       15




                   ETHAN ALLEN INTERIORS INC. AND SUBSIDIARY


Financial Condition and Liquidity
- ---------------------------------

         The  Company's  principal  sources  of  liquidity  are cash  flow  from
operations and borrowing  capacity under a revolving credit  facility.  Net cash
provided by operating  activities totaled $48.7 million for the six months ended
December 31, 2000.  The  increase in net cash  provided by operating  activities
resulted from a change in working capital  requirements for the six months ended
December 31, 2000 compared to the six months ended December 31, 1999. Total debt
outstanding at December 31, 2000 was $9.7 million. There were no revolving loans
outstanding  under the Credit  Agreement.  As of December 31,  2000,  there were
$16.7 million of trade and standby letters of credit outstanding.

         During  the six months  ended  December  31,  2000,  capital  spending,
exclusive of retail  acquisitions,  totaled  $31.0  million as compared to $22.2
million in the six months ended  December 31, 1999.  Capital  expenditures  made
during  the six months  ended  December  31,  2000  primarily  relate to (i) the
purchase of a manufacturing  facility in Dublin,  Virginia,  (ii)  manufacturing
plant expansions in Boonville,  New York and Andover,  Maine, iii) manufacturing
equipment purchases and upgrades,  iv) the expansion of a distribution  facility
in Kentland,  Indiana,  and v) new store  construction  and interior  redesigns.
Capital  expenditures,  exclusive  of  acquisitions,  for  fiscal  year 2001 are
expected to be approximately  $55.0 million.  The Company  anticipates that cash
from operations will be sufficient to fund this level of capital expenditures.

         As of December 31, 2000,  aggregate  scheduled  maturities of long-term
debt for each of the next five fiscal years are $0.1 million, $0.1 million, $0.1
million, $4.7 million and $0.1 million,  respectively.  Management believes that
its cash flow from  operations,  together  with its other  available  sources of
liquidity,  will be adequate to make all  required  payments  of  principal  and
interest on its debt, to permit  anticipated  capital  expenditures  and to fund
working capital and other cash  requirements  over the next twelve months. As of
December  31,  2000,  the Company had  working  capital of $148.9  million and a
current ratio of 2.47 to 1.

         The Company may from time to time,  either  directly or through agents,
repurchase its common stock in the open market through  negotiated  purchases or
otherwise,  at prices and on terms  satisfactory  to the  Company.  Depending on
market prices and other conditions  relevant to the Company,  such purchases may
be discontinued at any time.  During the six months ended December 31, 2000, the
Company did not purchase any of its common shares through the open market.

                                       16



                   ETHAN ALLEN INTERIORS INC. AND SUBSIDIARY


ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK
         ---------------------------------------------------------

         The  Company is exposed to  interest  rate risk  primarily  through its
borrowing  activities.  The Company's  policy has been to utilize  United States
dollar denominated  borrowings to fund its working capital and investment needs.
Short term debt, if required,  is used to meet working capital  requirements and
long term debt is  generally  used to finance  long term  investments.  There is
inherent roll-over risk for borrowings as they mature and are renewed at current
market rates. The extent of this risk is not quantifiable or predictable because
of the variability of future interest rates and the Company's  future  financing
requirements.  Although the Company did not have any revolving loans outstanding
under the Credit Agreement as of December 31, 2000, the Company had $0.3 million
of short  term  debt  outstanding  and $9.4  million  of total  long  term  debt
outstanding, including capital lease obligations.

         The  Company  has one long  term  debt  instrument  outstanding  with a
variable  interest rate.  This debt  instrument has a principal  balance of $4.6
million,  which matures in 2004. Based on the principal balance  outstanding,  a
one percentage point increase in the variable interest rate would not have had a
significant impact on the Company's interest expense.

         Currently,  the  Company  does not  enter  into  financial  instruments
transactions  for trading or other  speculative  purposes or to manage  interest
rate exposure.



                                       17



                   ETHAN ALLEN INTERIORS INC. AND SUBSIDIARY

                           PART II. OTHER INFORMATION


ITEM 1. - LEGAL PROCEEDINGS

         There  has  been no  change  to  matters  discussed  in  Business-Legal
Proceedings in the Company's Form 10-K as filed with the Securities and Exchange
Commission on September 13, 2000.


Item 2. - CHANGES IN SECURITIES

         There  has been no change  to  matters  discussed  in  Description  and
Ownership  of  Capital  Stock  in the  Company's  Form  10-K as  filed  with the
Securities and Exchange Commission on September 13, 2000.


Item 3. - DEFAULTS UPON SENIOR SECURITIES

         None.


Item 4. - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         At the annual  shareholders'  meeting held on November  16,  2000,  the
following proposals were submitted to a vote:

     1.  The  election  of a director  to a term  expiring  in 2003;  William B.
         Sprague (votes for 35,382,767,  votes against 0, withheld 245,837). The
         terms of  Clinton  A.  Clark,  Kristin  Gamble and Edward H. Meyer will
         continue until the annual shareholders meeting in 2001. The terms of M.
         Farooq  Kathwari and Horace G. McDonell will continue  until the annual
         shareholders meeting in 2002.

     2.  Ratification of the appointment of KPMG LLP as independent auditors for
         fiscal year 2001 (votes for 35,507,556,  votes against 30,073, withheld
         90,975).


Item 5. - OTHER INFORMATION

         None.


Item 6. - EXHIBITS AND REPORTS ON FORM 8-K

         None.

                                       18



                   ETHAN ALLEN INTERIORS INC. AND SUBSIDIARY


                                   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.


                           ETHAN ALLEN INTERIORS INC.
                           --------------------------
                                  (Registrant)



DATE:          02/14/01                 BY:      /s/ M. Farooq Kathwari
          -----------------                  ---------------------------
                                             M. Farooq Kathwari
                                             Chairman of the Board
                                             President and Chief
                                             Executive Officer
                                             (Principal  Executive and Financial
                                              Officer)

DATE:          02/14/01                 BY:      /s/ Michele Bateson
          -----------------                  ---------------------------
                                             Michele Bateson
                                             Corporate Controller
                                             (Principal Accounting Officer)



                                       19