================================================================================


                       SECURITIES AND EXCHANGE COMMISSION

                              WASHINGTON D.C. 20549


                                    FORM 8-K

                                 Current Report
                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934


        Date of Report (Date of earliest event reported): April 22, 2003


                           ETHAN ALLEN INTERIORS INC.
             (Exact name of registrant as specified in its charter)


           DELAWARE                       1-11692                06-1275288
- -------------------------------   ------------------------   -------------------
(State or other jurisdiction of   (Commission File Number)   (I.R.S. Employer
        incorporation)                                       Identification No.)



               ETHAN ALLEN DRIVE
                   DANBURY, CT                                      06811
   ----------------------------------------                      ----------
   (Address of principal executive offices)                      (Zip Code)


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



                                 NOT APPLICABLE
          -------------------------------------------------------------
          (Former name or former address, if changed since last report)


================================================================================




                      INFORMATION TO BE INCLUDED IN REPORT


ITEM 7.  FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS.

         (c) Exhibits


EXHIBIT        DESCRIPTION
- -------        -----------
99.1           Press release dated April 22, 2003

99.2           Reconciliation of unaudited, non-GAAP financial information
               disclosed in April 22, 2003 conference call to the most
               directly comparable GAAP financial measure


ITEM 9.  REGULATION FD DISCLOSURE (PURSUANT TO ITEM 12. RESULTS OF OPERATIONS
         AND FINANCIAL CONDITION)

         In accordance with SEC Release No. 33-8216, the following  information,
intended to be furnished  under Item 12,  "Results of  Operations  and Financial
Condition",  is instead furnished under Item 9, "Regulation FD Disclosure".  The
information  in this  Form 8-K and the  Exhibits  attached  hereto  shall not be
deemed  "filed" for  purposes of Section 18 of the  Securities  Exchange  Act of
1934, nor shall it be deemed  incorporated  by reference in any filing under the
Securities  Exchange  Act of 1933,  except  as shall be  expressly  set forth by
specific reference in such filing.

         On April 22, 2003,  Ethan Allen  Interiors  Inc.  ("Ethan Allen" or the
"Company")  issued a press release  setting forth its operating  results for the
three and nine  months  ended  March 31,  2003.  A copy of the press  release is
attached hereto as Exhibit 99.1 and hereby incorporated by reference.

         Also on April 22, 2003,  Ethan Allen conducted a conference call during
which certain unaudited, non-GAAP financial information related to the Company's
operations  for the three and nine months  ended  March 31, 2003 was  disclosed.
This information is set forth in the attached Exhibit 99.2.

         Exhibit 99.2 includes  references  to the  Company's  (i)  consolidated
operating  profit,  (ii)  wholesale  operating  profit,  (iii) net income,  (iv)
earnings per share,  and (v) earnings before interest,  taxes,  depreciation and
amortization  ("EBITDA"),  all  excluding  the  effects of a  restructuring  and
impairment  charge  recorded  during the three  months ended March 31, 2003 as a
result of the Company's decision to consolidate three manufacturing  facilities.
A  reconciliation  of these financial  measures to the most directly  comparable
GAAP financial measure is also provided in the Exhibit.

         Management  believes  that  excluding  items  which  are  deemed  to be
non-recurring  in nature  from  financial  measures  such as  operating  profit,
wholesale operating profit, net income, and earnings per share, allows investors
to more easily compare and evaluate the Company's financial performance relative
to prior  periods and industry  comparables.  These  adjusted  measures also aid
investors in  understanding  the  operating  results of the Company  absent such
non-recurring or unusual events.


                                       2



         Management  considers EBITDA an important  indicator of the operational
strength and  performance of its business,  including the ability of the Company
to pay interest, service debt and fund capital expenditures. Given the nature of
the Company's  operations,  including the tangible assets necessary to carry out
its  production  and  distribution  activities,  depreciation  and  amortization
represent Ethan Allen's largest  non-cash  charge.  As these non-cash charges do
not affect  our  ability to service  debt or make  capital  expenditures,  it is
important  to  consider  EBITDA in  addition  to, but not as a  substitute  for,
operating  income,  net  income  and other  measures  of  financial  performance
reported in accordance with generally accepted accounting principles,  including
cash flow measures such as operating cash flow.  Further,  EBITDA is one measure
used to determine our compliance with the Company's existing credit facilities.


                                       3



                                   SIGNATURES


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


                                           ETHAN ALLEN INTERIORS INC.


Date: April 22, 2003                       By:   /S/  M. FAROOQ KATHWARI
                                              ----------------------------------
                                              M. Farooq Kathwari
                                              Chairman, Chief Executive Officer
                                              and Director



                                       4




                                  EXHIBIT INDEX



EXHIBIT         DESCRIPTION
- -------         -----------

99.1           Press release dated April 22, 2003

99.2           Reconciliation of unaudited, non-GAAP financial information
               disclosed in April 22, 2003 conference call to the most directly
               comparable GAAP financial measure







                                       5