UNITED STATES
                       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, 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:                          1-11692
                       ---------------------------------------------------------


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

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



                         38,728,462 at December 31, 2001





                    ETHAN ALLEN INTERIORS INC. AND SUBSIDIARY
                                      INDEX


                                                                            PAGE

Part I.  Financial Information:

     Item 1.   Consolidated Financial Statements as of
                    December 31,  2001 (unaudited) and
                    June 30, 2001 and for the three and
                    six months ended December 31, 2001
                    and 2000 (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                                        16


Part II.       Other Information:                                            17

     Item 1.   Legal Proceedings

     Item 2.   Changes in Securities and Use of Proceeds

     Item 3.   Defaults Upon Senior Securities

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

     Item 5.   Other Information

     Item 6.   Exhibits and Reports on Form 8-K


Signatures                                                                   18




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



                                                               December 31,
                                                                   2001                   June 30,
                                                                (unaudited)                 2001
                                                               ------------               --------
                                                                                    
ASSETS

Current assets:
  Cash and cash equivalents                                      $  63,818                $  48,112
  Accounts receivable, less allowances of $2,509
    and $2,679 at December 31, 2001 and
    June 30, 2001, respectively                                     22,495                   33,055
  Inventories                                                      157,850                  176,036
  Prepaid expenses and other current assets                         17,874                   18,085
  Deferred income taxes                                             14,847                   14,789
                                                                  --------                ---------
        Total current assets                                       276,884                  290,077

Property, plant and equipment, net                                 277,734                  268,659
Intangibles, net                                                    60,666                   52,863
Other assets                                                         6,377                    7,519
                                                                  --------                ---------

     Total assets                                                $ 621,661                $ 619,118
                                                                 =========                =========

LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
  Current maturities of long-term debt                           $     152                $     131
  Accounts payable                                                  54,621                   63,788
  Accrued compensation and benefits                                 28,040                   27,766
  Accrued expenses                                                  13,899                   16,169
                                                                 ---------                ---------
       Total current liabilities                                    96,712                  107,854

Long-term debt                                                       9,267                    9,356
Other long-term liabilities                                          2,093                    2,712
Deferred income taxes                                               33,039                   34,413
                                                                 ---------                ---------
     Total liabilities                                             141,111                  154,335

Shareholders' equity:
Class A common stock, par value $.01, 150,000,000
  shares authorized, 45,215,961 and 45,138,046
  shares issued at December 31, 2001 and
  June 30, 2001, respectively                                          452                      451
Preferred stock, par value $.01, 1,055,000 shares
  authorized, no shares issued and outstanding
  at December 31, 2001 and June 30, 2001                                -                        -
Additional paid-in capital                                         276,352                  274,645
                                                                 ---------                ---------
                                                                   276,804                  275,096
Less: Treasury stock (at cost), 6,487,501 shares
  at December 31, 2001 and 5,735,284 shares at
  June 30, 2001                                                   (150,343)                (129,562)

Retained earnings                                                  354,089                  319,249
                                                                 ---------                ----------
    Total shareholders' equity                                     480,550                  464,783
                                                                 ---------                ----------

    Total liabilities and shareholders' equity                   $ 621,661                $ 619,118
                                                                 =========                =========


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,
                                                               2001         2000             2001        2000
                                                            --------     --------         ---------    ---------
                                                                                           
Net sales                                                   $ 222,857    $ 232,667        $ 429,582    $ 443,898

Cost of sales                                                 119,477      124,930          232,233      236,452
                                                            ---------    ---------        ---------    ---------

       Gross profit                                           103,380      107,737          197,349      207,446

Operating expenses:

  Selling                                                      39,886       41,478          78,724        79,383

  General and administrative                                   30,288       29,388          58,884        57,890
                                                            ---------    ---------        --------     ---------

   Total operating expenses                                    70,174       70,866         137,608       137,273
                                                            ---------    ---------        --------     ---------

       Operating income                                        33,206       36,871          59,741        70,173

Interest and other miscellaneous income, net                    1,046          468           1,558           641

Interest and other related financing costs                        176          189             325           385
                                                            ---------    ---------        --------     ---------

       Income before income taxes                              34,076       37,150          60,974        70,429

Income tax expense                                             12,881       14,043          23,048        26,622
                                                            ---------    ---------        --------     ---------

       Net income                                           $  21,195    $  23,107       $  37,926     $  43,807
                                                            =========    =========       =========     =========


PER SHARE DATA:

Basic earnings per common share:

     Net income per basic share                             $    0.55    $    0.59       $    0.98     $    1.11
                                                            =========    =========       =========     =========
     Basic weighted average common
       shares outstanding                                      38,728       39,371          38,699        39,380

Diluted earnings per common share:

     Net income per diluted share                           $    0.53    $    0.58       $    0.95     $    1.09
                                                            =========    =========       =========     =========
     Diluted weighted average common
       shares outstanding                                      39,781       40,181          40,026        40,179




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,
                                                                                               2001                      2000
                                                                                             --------                 ---------
                                                                                                                
Operating activities:
     Net income                                                                              $ 37,926                 $ 43,807
     Adjustments to reconcile net income to
       net cash provided by operating activities:
         Depreciation and amortization                                                          9,455                    9,476
         Compensation (income) expense related
             to restricted stock award                                                           (223)                      52
         Provision for deferred income taxes                                                   (1,432)                  (1,790)
         Other non-cash (income) expense                                                         (542)                    (800)
         Change in assets and liabilities, net of
           the effects from acquired and divested
           companies:
               Accounts receivable                                                              8,495                    3,065
               Inventories                                                                     23,838                   (4,122)
               Prepaid and other current assets                                                 1,120                   (3,174)
               Other assets                                                                       438                     (620)
               Accounts payable                                                               (15,380)                  (1,108)
               Income taxes payable                                                             3,423                    1,434
               Accrued expenses                                                                (2,197)                   1,786
               Other liabilities                                                                 (619)                     721
                                                                                             --------                 --------

Net cash provided by operating activities                                                      64,302                   48,727
                                                                                             --------                 --------

Investing activities:
     Proceeds from the disposal of property, plant
       and equipment                                                                            2,307                    4,313
     Capital expenditures                                                                     (17,709)                 (21,589)
     Acquisitions                                                                             (10,484)                  (9,710)
     Other                                                                                         81                      207
                                                                                             --------                 --------

Net cash used in investing activities                                                         (25,805)                 (26,779)
                                                                                             --------                 --------

Financing activities:
     Borrowings on revolving credit facilities                                                      -                    1,500
     Payments on revolving credit facilities                                                        -                   (9,500)
     Other payments on long-term debt and
       capital leases                                                                             (68)                    (183)
     Net proceeds from issuance of common stock                                                 1,171                      190
     Dividends paid                                                                            (3,113)                  (3,139)
     Payments to acquire treasury stock                                                       (20,781)                    (383)
                                                                                             --------                 --------

Net cash used in financing activities                                                         (22,791)                 (11,515)
                                                                                             --------                 --------

Net increase in cash and cash equivalents                                                      15,706                   10,433

Cash and cash equivalents at beginning of period                                               48,112                   14,024
                                                                                             --------                 --------

Cash and cash equivalents at end of period                                                   $ 63,818                 $ 24,457
                                                                                             ========                 ========



See accompanying notes to consolidated financial statements.

                                      -4-



                    ETHAN ALLEN INTERIORS INC. AND SUBSIDIARY
                 Consolidated Statements of Shareholders' Equity
                       Six Months Ended December 31, 2001
                                   (Unaudited)
                             (Dollars in thousands)



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

Balance at June 30, 2001                              $  451         $274,645         $(129,562)        $319,249        $464,783

  Issuance of 77,915 shares
    of common stock upon the
    exercise of stock options                              1              947                -                -              948

  Purchase of 752,217 shares
    of treasury stock                                     -                -            (20,781)              -          (20,781)

  Tax benefit associated with the
    exercise of employee stock
    options                                               -               675                -                -              675

  Charge for early vesting of
    stock options                                         -                85                -                -               85

  Dividends declared on common
    stock                                                 -                -                 -            (3,086)         (3,086)

  Net income                                              -                -                 -            37,926          37,926
                                                      ------         --------         ---------         --------        --------

Balance at December 31, 2001                          $  452         $276,352         $(150,343)        $354,089        $480,550
                                                      ======         ========         =========         ========        ========



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, 2001,
     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,
     2001.

     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)  Inventories

     Inventories  at  December  31,  2001 and June 30,  2001 are  summarized  as
     follows  (dollars in  thousands):

                                         December 31,          June 30,
                                            2001                 2001
                                         ------------          ---------

             Finished goods                $105,845            $115,661
             Work in process                 15,766              19,521
             Raw materials                   36,239              40,854
                                           --------            =-------
                                           $157,850            $176,036
                                           ========            ========


(4)  Goodwill and Other Intangible Assets

     On July 1, 2001,  the Company  adopted  SFAS No. 142,  "Goodwill  and Other
     Intangible  Assets".  As of December 31, 2001 the Company had goodwill (net
     of accumulated amortization) of $22.8 million and intangible assets (net of
     accumulated  amortization) of $37.9 million.  Goodwill in the wholesale and
     retail  segments  was $9.4  million and $13.4  million,  respectively.  The
     wholesale segment includes intangible assets of $37.9 million. These assets
     include Ethan Allen trade names and product technology, which were formerly
     being amortized over 40 years. The Company has re-assessed the useful lives
     of goodwill and intangible  assets and both were deemed to have  indefinite
     useful  lives.  Amortization  of these  assets  ceased on July 1, 2001.  No
     impairment  losses  were  recorded  on these  intangible  assets due to the
     adoption.

                                      -6-



                    ETHAN ALLEN INTERIORS INC. AND SUBSIDIARY

                   Notes to Consolidated Financial Statements
                                  (unaudited)


(4)  Goodwill and Other Intangible Assets (continued)

     The  following  table  reconciles  the  Company's  reported  net income and
     earnings per share with pro forma balances from previous  periods  adjusted
     to exclude  goodwill  amortization,  which is no longer recorded under SFAS
     No.  142.  The  current  quarter's  net income and  earnings  per share are
     presented for comparative purposes only.



                                                                            Three Months                       Six Months
                                                                         Ended December 31,                Ended December 31,
                                                                      2001               2000             2001           2000
                                                                    --------           --------         --------        -------
                                                                                                            
         Net Income:
           Reported net income                                      $21,195             $23,107          $37,926        $43,807
           Add back:  Goodwill amortization after-tax                    -                   72              -              144
           Add back:  Intangible asset amortization after-tax            -                  211              -              421
                                                                    -------             -------          -------        -------
             Adjusted net income                                    $21,195             $23,390          $37,926        $44,372
                                                                    =======             =======          =======        =======

         Basic Earnings per Share:
           Reported earnings per share                              $  0.55             $  0.59          $  0.98        $  1.11
           Goodwill amortization                                         -                   -                -               -
           Intangible asset amortization                                 -                   -                -            0.01
                                                                    -------            --------          -------        -------
             Adjusted earnings per share                            $  0.55            $   0.59          $  0.98        $  1.12
                                                                    =======            ========          =======        =======

         Diluted Earnings per Share:
           Reported earnings per share                              $  0.53            $   0.58          $  0.95        $  1.09
           Goodwill amortization                                         -                   -                -               -
           Intangible asset amortization                                 -                   -                -            0.01
                                                                    -------            --------          -------        -------
             Adjusted earnings per share                            $  0.53            $   0.58          $  0.95        $  1.10
                                                                    =======            ========          =======        =======



(5)  Restructuring and Impairment Charge

     In the  fourth  quarter of fiscal  year 2001,  the  Company  announced  the
     closure of three of its  manufacturing  facilities  and the  elimination of
     approximately   350   employees   effective   August  6,  2001.  A  pre-tax
     restructuring  and  impairment  charge of $6.9  million was recorded in the
     fourth  quarter  of the  prior  year for  costs  associated  with the plant
     closings,  of which $3.3 million principally related to employee severance,
     benefits  costs and plant exit costs,  and $3.6 million  related to a fixed
     asset impairment  charge for real estate and machinery and equipment of the
     closed  facilities.  As of December 31, 2001,  the remaining  restructuring
     reserve of $0.2 million was included in the Consolidated  Balance Sheets as
     an accrued expense in current liabilities.

                                      -7-



                    ETHAN ALLEN INTERIORS INC. AND SUBSIDIARY

                   Notes to Consolidated Financial Statements
                                  (unaudited)


(5)  Restructuring and Impairment Charge (continued)

     Activity in the  Company's  restructuring  reserve is summarized as follows
     (dollars in thousands):




                                                         Original       Cash       Non-cash
                                                         Charges      Payments     Utilized      Total
                                                         --------     --------     --------      -----
                                                                                     
         Employee severance and
            other related payroll
            and benefit costs                            $ 2,974      $(2,916)      $    -       $  58

         Plant exit costs and other                          332         (236)           -          96

         Write-down of long-term assets                    3,600           -         (3,600)        -
                                                         -------      -------       -------      -----

         Balance as of December 31, 2001                 $ 6,906      $(3,152)      $(3,600)     $ 154
                                                         =======      =======       =======      =====



(6)  Contingencies

     The Company has been named as a Potentially  Responsible  Party ("PRP") for
     the cleanup of four sites currently listed or proposed for inclusion on the
     National  Priorities  List ("NPL")  under the  Comprehensive  Environmental
     Response,  Compensation and Liability Act of 1980  ("CERCLA").  The Company
     has resolved its  liability  at two of these sites by  completing  remedial
     action  activities or through legal  settlement.  With regards to the third
     site,  the Company does not  anticipate  incurring  significant  cost.  The
     Company  believes  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
     site; however, liability under CERCLA may be joint and several. In relation
     to the  fourth  site,  the  Company  has  been  notified  that  it may be a
     potentially  responsible  party for a disposal site to which waste material
     was sent.  The extent of any  financial  impact upon the Company  cannot be
     reasonably estimated at this time.


(7)  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,
                                               2001        2000           2001        2000
                                              ------      ------         ------      ------
                                                                        
     Weighted average common
       shares outstanding for
       basic calculation                      38,728      39,371         38,699      39,380

     Add: Effect of stock options              1,053         810          1,327         799
                                              ------      ------         ------      ------

     Weighted average common
       shares outstanding for
       diluted calculation                    39,781      40,181         40,026      40,179
                                              ======      ======         ======      ======




                                      -8-



                    ETHAN ALLEN INTERIORS INC. AND SUBSIDIARY

                   Notes to Consolidated Financial Statements
                                  (unaudited)


(7)  Earnings Per Share (continued)

     As of December 31, 2001 and 2000,  stock options to purchase  26,500 shares
     and 142,425 shares of common stock, respectively,  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.


(8)  Segment Information

     The Company's  reportable  segments are strategic  business  areas that are
     managed separately and offer different products and services. The Company's
     operations are classified into two main segments: wholesale and retail home
     furnishings.

     The  wholesale  home  furnishings  segment is  principally  involved in the
     manufacture, sale and distribution of home furnishing products to a network
     of   independently   owned  and   Ethan   Allen-owned   stores.   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  segment 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
     segment.

     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, 2001 and 2000 (dollars in thousands):



                                                 Three Months Ended            Six Months Ended
                                                    December 31,                  December 31,
                                                2001           2000           2001           2000
                                              --------       --------       -------        --------
                                                                               
     NET SALES:
     Wholesale segment                        $158,206       $179,378       $313,090       $341,333
     Retail segment                            116,915        108,733        215,755        207,259
     Elimination of inter-company sales        (52,264)       (55,444)       (99,263)      (104,694)
                                              --------       --------       --------       --------
         Consolidated Total                   $222,857       $232,667       $429,582       $443,898
                                              ========       ========       ========       ========

     OPERATING INCOME:
     Wholesale segment                        $ 24,473       $ 28,158       $ 47,737       $ 54,392
     Retail segment                              7,727          6,603         10,729         12,638
     Elimination (1)                             1,006          2,110          1,275          3,143
                                              --------       --------       --------       --------
         Consolidated Total                   $ 33,206       $ 36,871       $ 59,741       $ 70,173
                                              ========       ========       ========       ========




                                      -9-



                    ETHAN ALLEN INTERIORS INC. AND SUBSIDIARY

                   Notes to Consolidated Financial Statements
                                  (unaudited)


(8)  Segment Information (continued)



                                                 Three Months Ended          Six Months Ended
                                                    December 31,                December 31,
                                                2001          2000           2001         2000
                                              --------      --------       --------     --------
                                                                            
     CAPITAL EXPENDITURES:
     Wholesale segment                        $  2,493      $  5,900       $  6,747     $ 11,627
     Retail segment                              7,085         6,504         10,962        9,962
     Acquisitions                                  118         9,710         10,484        9,710
                                              --------      --------       --------     --------
         Consolidated Total                   $  9,696      $ 22,114       $ 28,193     $ 31,299
                                              ========      ========       ========     ========

     TOTAL ASSETS:
     Wholesale segment                        $439,617      $421,324
     Retail segment                            206,214       181,492
     Inventory profit elimination (2)          (24,170)      (23,882)
                                              --------      --------
            Consolidated Total                $621,661      $578,934
                                              ========      ========

         (1) The adjustment reflects the change in the elimination entry for
             profit in ending inventory.

         (2) 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.



     There are 29 independent  retail stores located  outside the United States.
     As of  December  31,  2001  and  2000,  approximately  2.0% and 2.3% of the
     Company's net sales are derived from sales to these retail stores.


                                      -10-




                     MANAGEMENT'S 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, 2001. 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.  See
Note 8 to the Company's  Consolidated Financial Statements for the three and six
months ended December 31, 2001 and 2000. The components of consolidated revenues
and operating income are as follows (dollars in millions):



                                                  Three Months Ended              Six Months Ended
                                                     December 31,                    December 31,
                                                 2001           2000             2001          2000
                                                ------         ------           ------        ------
                                                                                  
     Revenue:
     Wholesale segment                          $158.2         $179.4           $313.1        $341.3
     Retail segment                              116.9          108.7            215.8         207.3
     Elimination of inter-segment sales          (52.2)         (55.4)           (99.3)       (104.7)
                                                ------         ------           ------        ------
         Consolidated Revenue                   $222.9         $232.7           $429.6        $443.9
                                                ======         ======           ======        ======

     Operating Income:
     Wholesale segment                          $ 24.5         $ 28.2           $ 47.7        $ 54.4
     Retail segment                                7.7            6.6             10.7          12.6
     Eliminations                                  1.0            2.1              1.3           3.2
                                                ------         ------           ------        ------
         Consolidated Operating Income          $ 33.2         $ 36.9           $ 59.7        $ 70.2
                                                ======         ======           ======        ======



THREE MONTHS ENDED DECEMBER 31, 2001 COMPARED TO THREE MONTHS ENDED
DECEMBER 31, 2000

         Consolidated  revenue  for the three  months  ended  December  31, 2001
decreased by $9.8 million or 4.2% to $222.9  million from $232.7 million for the
three months ended December 31, 2000.  Similar to the first quarter,  sales were
negatively impacted during the last three months from slowing demand caused by a
weaker economy.

         Total  wholesale  revenue  for the second  quarter of fiscal  year 2002
decreased by $21.2 million or 11.8% to $158.2 million from $179.4 million in the
prior year period due to softening demand.

         Total retail revenue from Ethan Allen-owned stores for the three months
ended December 31, 2001 increased by $8.2 million or 7.5% to $116.9 million from
$108.7 million for the three months ended December 31, 2000. Higher retail sales
were  attributable to an increase in sales generated by newly opened or acquired
stores of $16.5  million,  partially  offset by a decrease in  comparable  store
sales of $6.8  million,  or 6.4%,  and by a decrease from closed  stores,  which
generated $1.5 million less sales in fiscal year 2002 as compared to fiscal year
2001. The number of Ethan Allen-owned  stores increased to 93 as of December 31,
2001 as compared to 84 as of December 31, 2000.  The Company  acquired 10 stores
from independent  dealers,  sold 1 company-owned store to an independent dealer,
relocated 3 stores, closed 1 store, and opened 1 new store.

                                      -11-


         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 first 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.

         Booked  orders for the  quarter  were 0.2%  higher  than the prior year
quarter.  Booked  orders  include  wholesale  orders  and  written  business  of
company-owned retail stores.  Wholesale orders for the thirteen-week period were
down  2.5%  compared  to a  twelve-week  period in the prior  year.  Orders  for
company-owned stores were up 12.2% and comparable Ethan Allen-owned store orders
were down 1.0% using the  twelve-week  period in both the current year and prior
year second quarter.

         Gross  profit for the quarter was $103.4  million as compared to $107.7
million in the second quarter of the prior year. The decrease of $4.3 million in
gross profit was attributable to lower wholesale sales volume,  partially offset
by higher retail volume and a price increase effective April 2001.  Consolidated
gross margin  increased to 46.4% in the second  quarter of fiscal year 2002 from
46.3% in the prior year second  quarter  principally  from an increase in retail
sales  and from a higher  proportionate  share of retail  sales to total  sales.
Wholesale   production  was  curtailed  this  quarter  through  temporary  plant
shutdowns and costs  associated  with the shutdowns  negatively  impacted  gross
profit.

         Operating  expenses  decreased $0.7 million or 1.0% to $70.2 million or
31.5% of net sales in the current  quarter as compared to $70.9 million or 30.5%
of net sales for the second  quarter  of fiscal  year 2001.  This  decrease  was
attributable to a reduction in advertising  expenditures and lower  distribution
costs resulting from lower wholesale production, partially offset by an increase
in  healthcare  costs and higher  occupancy,  delivery,  and  warehousing  costs
associated with the addition of 9 new Ethan Allen-owned stores since December of
2000.

         Operating income for the three months ended December 31, 2001 was $33.2
million or 14.9% of net sales  compared  to $36.9  million or 15.8% of net sales
for the three months ended December 31, 2000.  Operating  income  decreased $3.7
million or 10.0% primarily due to lower wholesale sales volume, partially offset
by higher retail volume and a price increase  effective April 2001 combined with
a reduction in operating expenses noted above.

         Total wholesale  operating income for the second quarter of fiscal year
2002 was $24.5 million or 15.5% of net sales  compared to $28.2 million or 15.7%
of net sales in the second  quarter of fiscal  year  2001.  Wholesale  operating
income decreased $3.7 million or 13.1% this quarter due to lower wholesale sales
caused by softening demand, partially offset by a price increase effective April
2001, reduced advertising expenditures, and lower distribution costs.

         Operating  income for the retail segment  increased by $1.1 million for
the three  months  ended  December 31, 2001 to $7.7 million or 6.6% of net sales
from $6.6 million or 6.1% of net sales for the three  months ended  December 31,
2000. The increase in retail operating income was primarily  attributable to the
addition of 9 new stores  since  December  2000 and to a reduction  in operating
costs at existing retail locations.

         Interest and other miscellaneous  income of $1.0 million increased $0.6
million over the prior year second  quarter  primarily due to proceeds  received
from the sale of real property.

         Income tax expense of $12.9  million was  recorded for the three months
ended  December 31, 2001 as compared to $14.0 million for the same period in the
prior year.  The Company's  effective tax rate was 37.8% in the current year and
prior year second quarter.

                                      -12-



         For the three months ended December 31, 2001, the Company  recorded net
income of $21.2 million,  a decrease of 8.2%,  compared to $23.1 million for the
three months  ended  December  31,  2000.  Earnings  per diluted  share of $0.53
decreased  8.6% or $0.05 per diluted share in the quarter from $0.58 per diluted
share in the prior year quarter.


SIX MONTHS ENDED DECEMBER 31, 2001 COMPARED TO SIX MONTHS ENDED
DECEMBER 31, 2000

         Consolidated  revenue  for the  six  months  ended  December  31,  2001
decreased by $14.3 million or 3.2% to $429.6 million from $443.9 million for the
six months ended December 31, 2000.  Sales were  negatively  impacted during the
last six months from slowing demand caused by a weaker economy.

         Wholesale  revenue  for  the six  month  period  in  fiscal  year  2002
decreased by $28.2 million or 8.3% to $313.1  million from $341.3 million in the
six month period of fiscal year 2001 due to softening demand.

         Total retail revenue from Ethan  Allen-owned  stores for the six months
ended December 31, 2001 increased by $8.5 million or 4.1% to $215.8 million from
$207.3  million for the six months  ended  December  31,  2000.  The increase in
retail  sales was  attributable  to greater  sales  generated by newly opened or
acquired stores of $21.3 million,  partially  offset by a decrease in comparable
store sales of $9.9  million,  or 4.8%,  and by a decrease  from closed  stores,
which  generated  $2.1  million  less sales in fiscal  year 2002 as  compared to
fiscal year 2001.  The prior year six months ended December 2000 also included a
gain  of  $0.8  million  on the  sale  of a  company-owned  retail  store  to an
independent  dealer. Of the stores acquired during the six months ended December
31, 2001, 6 stores were  purchased  from Mr. Edward  Teplitz,  who  subsequently
joined the Company as Vice President of Finance (see Part II, Item 5 of the Form
10-Q filed on November 15, 2001).

         Booked  orders for the first  half of fiscal  year 2002 were lower than
the prior year by 3.9%.  Booked  orders  include  wholesale  orders and  written
business  of  company-owned  retail  stores.  Wholesale  orders  for the  twenty
seven-week  period were down 5.4%  compared to a twenty  six-week  period in the
prior year.  Orders for  company-owned  stores were up 2.1% and comparable Ethan
Allen-owned  store  orders  were down 7.0%  using  the  six-month  period in the
current and prior year.

         For the first half of fiscal year 2002,  gross profit  decreased  $10.1
million to $197.3  million  from  $207.4  million in the first half of the prior
fiscal year. Gross profit decreased from lower wholesale sales volume, partially
offset by a price increase  effective April 2001.  Consolidated gross margin was
45.9% for the six months  ending  December  31,  2001  compared  to 46.7% in the
comparable prior year period principally from lower wholesale  production caused
by softening demand.  Wholesale gross margin was also impacted by the production
of more affordably priced products manufactured at lower margins.

         Operating  expenses increased $0.3 million or 0.2% to $137.6 million or
32.0% of net sales in the current  six months as  compared to $137.3  million or
30.9% of net sales for the first six months of fiscal year 2001.  This  increase
was attributable to greater healthcare costs and higher occupancy,  delivery and
warehousing costs associated with the addition of 9 new Ethan Allen-owned stores
since  December  of  2000,  partially  offset  by  a  reduction  in  advertising
expenditures  and  lower  distribution  costs  resulting  from  lower  wholesale
production.

         Operating  income for the six months ended  December 31, 2001 was $59.7
million or 13.9% of net sales  compared  to $70.2  million or 15.8% of net sales
for the six months ended December 31, 2000.  Operating  income  decreased  $10.5
million or 15.0% primarily due to lower wholesale sales volume, partially offset
by the price increase  effective  April 2001, the production of more  affordably
priced products at lower margins,  and higher  operating costs due to the growth
of the retail segment.

         Total wholesale operating income for the first half of fiscal year 2002
was $47.7  million or 15.2% of net sales  compared to $54.4  million or 15.9% of
net sales in the first half of fiscal  year  2001.  Wholesale  operating  income
decreased  $6.7  million  or 12.3% in the last six months  primarily  from lower
sales volume and the production of more affordably priced products  manufactured
at lower margins, partially offset by a price increase effective April 2001.

                                      -13-


         Operating  income for the retail segment  decreased by $1.9 million for
the six months  ended  December  31, 2001 to $10.7  million or 5.0% of net sales
from $12.6  million or 6.1% of net sales for the six months  ended  December 31,
2000.  The decrease in retail  operating  income was  principally  due to higher
retail operating expenses related to the addition of 9 new stores since December
2000,  partially  offset by a reduction  in operating  costs at existing  retail
locations.

         Interest and other miscellaneous  income of $1.6 million increased $0.9
million over the prior year first half  primarily due to proceeds  received from
the sale of real  property  and from an increase in interest  income from higher
cash investments.

         Income tax  expense of $23.0  million was  recorded  for the six months
ended  December 31, 2001 as compared to $26.6 million for the same period in the
prior year.  The Company's  effective tax rate was 37.8% in both the current and
prior year.

         For the six months ended  December 31, 2001,  the Company  recorded net
income of $37.9 million, a decrease of 13.5%,  compared to $43.8 million for the
six  months  ended  December  31,  2000.  Earnings  per  diluted  share of $0.95
decreased  12.8% or $0.14 per diluted share in the current six months from $1.09
per diluted share in the prior year.


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 $64.3 million for the six months ended
December 31, 2001 as compared to $48.7 million for the six months ended December
31,  2000.  The  increase of $15.6  million in net cash  provided  by  operating
activities  principally  resulted from lower  inventory and accounts  receivable
balances  during the six months ended  December 31, 2001 as compared to the same
period in the prior year.  Temporary plant shutdowns  during the last six months
helped to manage inventory levels.

         During  the six months  ended  December  31,  2001,  capital  spending,
exclusive of  acquisitions,  totaled  $17.7 million as compared to $21.6 million
for the six months ended December 31, 2000. Capital expenditures made during the
current six months  primarily  included  (i) new retail store  construction  and
store interior  redesigns,  (ii) manufacturing  capital equipment  purchases and
upgrades,  and (iii) plant expansion projects.  Capital  expenditures for fiscal
year 2002, exclusive of acquisitions,  are anticipated to be approximately $35.0
million.  The  Company  expects  to incur  expenditures  for  retail  and  other
acquisitions  during this fiscal year and anticipates  that cash from operations
will be sufficient to fund this level of capital expenditures and acquisitions.

         Net cash used in financing  activities  of $22.8  million  increased by
$11.3 million due to the repurchase of the Company's common stock during the six
months ended December 31, 2001.  Total debt outstanding at December 31, 2001 was
$9.4 million.  At December 31, 2001, there were no revolving loans  outstanding.
The  Company  had  $19.2  million  of  trade  and  standby   letters  of  credit
outstanding,  leaving  $105.8  million  available  under  its  revolving  credit
facility at December 31, 2001.

         The Company has been authorized by its Board of Directors to repurchase
its common stock from time to time,  either directly or through  agents,  in the
open market at prices and on terms satisfactory to the Company. The Company also
repurchases  shares of common  stock  from  terminated  or  retiring  employee's
accounts in the Ethan  Allen  Retirement  Saving  Plan and the  Company  retires
shares of unvested  restricted stock. The Company's common stock repurchases are
recorded as treasury  stock and result in a reduction of  shareholders'  equity.
For the six months ended December 31, 2001 and 2000, the Company repurchased the
following shares of its common stock (excluding retirements):

                                      -14-




                                                     Six Months Ended
                                                       December 31,
                                                   2001             2000
                                                -----------      ----------


         Cost to repurchase common shares       $20,780,785       $428,689
         Common shares repurchased                  734,217         15,689
         Average price per share                     $28.30         $27.32


         The Company funded its common stock repurchases  through available cash
and cash from  operations.  As of December 31, 2001, the Company had a remaining
Board authorization to purchase 2,000,000 shares of common stock.

         As of December 31, 2001,  aggregate  scheduled  maturities of long-term
debt for each of the next five fiscal  years were $0.1  million,  $0.1  million,
$4.7 million, $0.1 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
acquisitions  and to fund working capital and other cash  requirements  over the
next twelve months.  As of December 31, 2001, the Company had working capital of
$180.2 million and a current ratio of 2.86 to 1.


                                      -15-




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, 2001, the Company had $0.1 million
of short  term  debt  outstanding  and $9.3  million  of total  long  term  debt
outstanding.

         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.


                                      -16-


                           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 17, 2001.


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 17, 2001.


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  15,  2001,  the
following proposals were submitted to a vote:

         1.  The  election of three  directors  to a term  expiring in 2003;
             Clinton A. Clark  (votes for  35,814,880,  votes  against  -0-,
             withheld 293,373), Kristin Gamble (votes for 35,826,285,  votes
             against -0-, withheld 281,968),  and Edward H. Meyer (votes for
             34,978,627,  votes against -0-, withheld 1,129,626).  The terms
             of M. Farooq  Kathwari  and Horace G.  McDonell  will  continue
             until the annual  shareholders  meeting  in 2002.  The terms of
             William B. Sprague and Frank G. Wisner will continue  until the
             annual shareholders meeting in 2003.

         2.  Ratification  of the  appointment  of KPMG  LLP as  independent
             auditors  for fiscal  year 2002  (votes for  35,909,221,  votes
             against 163,456, withheld 35,576).


ITEM 5. - OTHER INFORMATION

         None.


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

         None.


                                      -17-




                                   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:  02/07/02                           BY:    /s/ M. Farooq Kathwari
     -----------------                       -----------------------------------
                                              M. Farooq Kathwari
                                              Chairman of the Board
                                              President and Chief
                                              Executive Officer
                                              (Principal Executive Officer)



DATE:  02/07/02                          BY:     /s/ Edward D. Teplitz
     -----------------                      ------------------------------------
                                             Edward D. Teplitz
                                             Vice President, Finance
                                             (Principal Financial Officer)



DATE:  02/07/02                          BY:     /s/ Michele Bateson
     -----------------                      ------------------------------------
                                             Michele Bateson
                                             Corporate Controller
                                             (Principal Accounting Officer)



                                      -18-