DRAFT

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

                                    FORM 10-Q

       X       QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
      ---      SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD
               ENDED AUGUST 4, 2001

                                    OR

               TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
      -----    SECURITIES EXCHANGE ACT FOR THE TRANSITION PERIOD
               FROM ________________ TO ___________________

                         COMMISSION FILE NUMBER: 0-14818

                      TRANS WORLD ENTERTAINMENT CORPORATION
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

            NEW YORK                              14-1541629
            --------                              ----------
(State or other jurisdiction of                (I.R.S. Employer
incorporation or organization)              Identification Number)

                               38 Corporate Circle
                             ALBANY, NEW YORK 12203
                             ----------------------
          (Address of principal executive offices, including zip code)

                                 (518) 452-1242
                                ----------------
              (Registrant's telephone number, including area code)

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

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

                    Common Stock, $.01 par value, 41,884,765
                   shares outstanding as of September 1, 2001






             TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                          QUARTERLY REPORT ON FORM 10-Q
              INDEX TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


                                                                                             Form 10-Q
                                                                                              Page No.
                                                                                             ---------
                                                                                          
PART 1. FINANCIAL INFORMATION

Item 1 - Financial Statements

  Condensed Consolidated Balance Sheets at August 4, 2001 (unaudited),
    February 3, 2001 and July 29, 2000 (unaudited)                                               3

  Condensed Consolidated Statements of Income - Thirteen Weeks and Twenty-six
    Weeks Ended August 4, 2001 (unaudited) and July 29, 2000 (unaudited)                         4

  Condensed Consolidated Statements of Cash Flows - Twenty-six Weeks Ended
    August 4, 2001 (unaudited) and July 29, 2000 (unaudited)                                     5

  Notes to Condensed Consolidated Financial Statements (unaudited)                               6

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


PART II.  OTHER INFORMATION

Item 4 - Submission of Matters to a Vote of Security Holders                                    15

Item 6 - Exhibits and Reports on Form 8-K                                                       16

Signatures                                                                                      16







                                       2



             TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                          PART 1. FINANCIAL INFORMATION
                          ITEM 1 - FINANCIAL STATEMENTS
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                      (IN THOUSANDS, EXCEPT SHARE AMOUNTS)



                                                                             AUGUST 4,      FEBRUARY 3,      JULY 29,
                                                                               2001            2001            2000
                                                                          ------------------------------------------------
                                                                            (unaudited)                       (unaudited)
                                                                                                      
    ASSETS

    CURRENT ASSETS:
      Cash and cash equivalents                                              $  52,237     $   265,084      $  106,044
      Merchandise inventory                                                    429,544         475,747         408,936
      Other current assets                                                      14,958          14,497          11,004
                                                                          ---------------------------------------------
              Total current assets                                             496,739         755,328         525,984
                                                                          ---------------------------------------------

    NET FIXED ASSETS                                                           148,685         152,741         134,821
    DEFERRED TAX ASSET                                                          34,547          34,317          34,899
    OTHER ASSETS                                                                63,719          59,616          49,385
                                                                          ---------------------------------------------
              TOTAL ASSETS                                                  $  743,690     $ 1,002,002      $  745,089
                                                                          =============================================

    LIABILITIES
    CURRENT LIABILITIES:
      Accounts payable                                                       $  223,804     $  430,185      $  199,999
      Income taxes payable                                                        8,482         28,114             845
      Accrued expenses and other                                                 35,548         37,380          20,386
      Deferred taxes                                                              6,623          9,231          12,507
      Current portion of capital lease obligations                                5,785          5,702           5,350
                                                                          --------------------------------------------
              Total current liabilities                                         280,242        510,612         239,087

    CAPITAL LEASE OBLIGATIONS, less current portion                              10,877         13,767          16,781
    OTHER LIABILITIES                                                            23,201         28,801          17,992
                                                                           -------------------------------------------
              TOTAL LIABILITIES                                                 314,320        553,180         273,860
                                                                           -------------------------------------------

    SHAREHOLDERS' EQUITY
     Preferred stock  ($0.01 par value; 5,000,000
       shares authorized; none issued)                                             ---            ---             ---
     Common stock ($0.01 par value; 200,000,000  shares
       authorized;  53,887,197, 53,676,756  and
       53,603,249 shares issued,  respectively)                                     539            537             536
     Additional paid-in capital                                                 286,324        285,292         284,709
     Unearned compensation - restricted stock                                      (370)            (6)           (298)
     Treasury stock at cost (12,006,432, 10,568,432 and
         5,104,432 shares, respectively)                                       (111,160)       (97,579)        (51,277)
     Accumulated other comprehensive loss                                        (1,947)        (1,482)             ---
     Retained earnings                                                          255,984        262,060         237,559
                                                                           --------------------------------------------
              TOTAL SHAREHOLDERS' EQUITY                                        429,370        448,822         471,229
                                                                           --------------------------------------------
              TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                    $   743,690    $ 1,002,002      $  745,089
                                                                           ============================================


SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.






                                       3





             TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                   (UNAUDITED)




                                                      THIRTEEN WEEKS ENDED              TWENTY-SIX WEEKS ENDED
                                                      --------------------              ----------------------
                                                    AUGUST 4,       JULY 29,           AUGUST 4,        JULY 29,
                                                       2001           2000                2001            2000
                                                  ---------------------------       ----------------------------
                                                                                        
Sales                                               $ 294,561     $  285,510          $ 603,658     $  595,626
Cost of sales                                         195,894        181,513            401,876        380,785
                                                  ---------------------------       ---------------------------
Gross profit                                           98,667        103,997            201,782        214,841
Selling, general and administrative expenses          104,667         94,052            211,446        191,755
                                                  ---------------------------       ---------------------------
Income (loss) from operations                          (6,000)         9,945             (9,664)        23,086
Interest expense (income)                                 476           (721)               135         (1,952)
                                                  ---------------------------       ---------------------------
Income (loss) before income taxes                      (6,476)        10,666             (9,799)        25,038
Income tax expense (benefit)                           (2,478)         3,999             (3,724)         9,389
                                                  ---------------------------       ---------------------------
NET INCOME (LOSS)                                   $  (3,998)    $    6,667          $  (6,075)    $   15,649
                                                  ===========================       ===========================

BASIC EARNINGS (LOSS) PER SHARE                     $   (0.10)    $     0.14          $   (0.14)    $     0.32
                                                  ===========================       ===========================

Weighted average number of common shares
outstanding - basic                                    41,920         48,373             42,216         49,047
                                                  ===========================      ===========================

DILUTED EARNINGS (LOSS) PER SHARE                   $   (0.10)    $     0.14          $   (0.14)    $     0.31
                                                  ===========================      ===========================

Weighted average number of common shares
outstanding - diluted                                  41,920         49,261            42,216          49,973
                                                  ===========================      ===========================




SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.





                                       4



             TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
                                   (UNAUDITED)


                                                                                     TWENTY-SIX WEEKS ENDED
                                                                                  ------------------------------
                                                                                     AUGUST 4,     JULY 29,
                                                                                       2001          2000
                                                                                   ----------------------------
                                                                                              
Net cash used by Operating Activities                                                $ (181,457)    $(124,584)
                                                                                   ----------------------------

Cash Flows from Investing Activities:
  Purchases of fixed assets                                                             (15,522)       (8,057)
  Disposal (purchase) of videocassette rental inventory, net of purchases                    47           (51)
                                                                                   ----------------------------
Net cash used by investing activities                                                   (15,475)       (8,108)
                                                                                   ----------------------------

Cash Flows from Financing Activities:
  Payments of capital lease obligations                                                  (2,807)       (2,641)
  Payments for purchases of treasury stock                                              (13,585)      (39,421)
  Exercise of stock options                                                                 477           772
                                                                                   ----------------------------
Net cash used by financing activities                                                   (15,915)      (41,290)
                                                                                   ----------------------------

Net decrease in cash and cash equivalents                                              (212,847)     (173,982)
Cash and cash equivalents, beginning of year                                            265,084       280,026
                                                                                   ----------------------------
Cash and cash equivalents, end of period                                                $52,237     $ 106,044
                                                                                   ============================
Supplemental disclosure of non-cash investing and financing activities:
  Income tax benefit resulting from exercises of stock options                             $202        $  445
  Issuance of treasury stock under incentive stock programs                                   4             7
  Issuance of restricted shares under restricted stock plan                                 403           ---




SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.






                                       5




             TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                  AUGUST 4, 2001 AND JULY 29, 2000 (UNAUDITED)

NOTE 1. BASIS OF PRESENTATION

The accompanying unaudited financial statements consist of Trans World
Entertainment Corporation and its subsidiaries, (the "Company"), all of which
are wholly-owned. All significant inter-company accounts and transactions have
been eliminated.

The interim condensed consolidated financial statements have been prepared
pursuant to the rules and regulations of the Securities and Exchange Commission.
The information furnished in these condensed consolidated financial statements
reflect all normal, recurring adjustments which, in the opinion of management,
are necessary for the fair presentation of such financial statements. Certain
information and footnote disclosures normally included in the financial
statements prepared in accordance with accounting principles generally accepted
in the United States of America have been condensed or omitted pursuant to rules
and regulations applicable to interim financial statements.

These unaudited condensed consolidated financial statements should be read in
conjunction with the audited financial statements included in the Company's
Annual Report on Form 10-K for the fiscal year ended February 3, 2001.

NOTE 2. SEASONALITY

The Company's business is seasonal in nature, with the highest sales and
earnings occurring in the fourth fiscal quarter.

NOTE 3. DEPRECIATION AND AMORTIZATION

Depreciation and amortization of videocassette rental inventory included in cost
of sales totaled $213,000 and $184,000 for the thirteen weeks ended August 4,
2001 and July 29, 2000, respectively. Depreciation and amortization of
videocassette rental inventory included in cost of sales totaled $419,000 and
$415,000 for the twenty-six weeks ended August 4, 2001 and July 29, 2000,
respectively.

Depreciation and amortization of fixed assets for the Company's distribution
centers included in cost of sales totaled $410,000 and $412,000 for the thirteen
weeks ended August 4, 2001 and July 29, 2000, respectively. For the twenty-six
week periods ended August 4, 2001 and July 29, 2000, depreciation and
amortization of fixed assets for the Company's distribution centers included in
cost of sales totaled $809,000 and $819,000, respectively. Depreciation and
amortization for the remaining fixed assets included in Selling, General &
Administrative ("SG&A") expenses totaled $9.0 million and $8.1 million in the
thirteen weeks ended August 4, 2001 and July 29, 2000, respectively. The
depreciation and amortization included in SG&A was $18.1 and $16.3 million for
the twenty-six week periods ended August 4, 2001 and July 29, 2000,
respectively.




                                       6



             TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                  AUGUST 4, 2001 AND JULY 29, 2000 (UNAUDITED)
                                   (CONTINUED)

NOTE 4. EARNINGS PER SHARE

Weighted average shares are calculated as follows:



                                                                         Thirteen Weeks ended          Twenty-six Weeks ended
                                                                       --------------------------    ---------------------------
                                                                        August 4,      July 29,       August 4,       July 29,
                                                                          2001           2000           2001            2000
                                                                       ------------    ----------    ------------     ----------
                                                                                                             
       Weighted average common shares outstanding - basic                   41,920        48,373          42,216         49,047
       Dilutive effect of employee stock options                               ---           888             ---            926
                                                                       ------------    ----------    ------------     ----------
       Weighted average common shares outstanding - diluted                 41,920        49,261          42,216         49,973
                                                                       ============    ==========    ============     ==========

       Anti dilutive stock options                                           4,669         2,628           4,633          2,752
                                                                       ============    ==========    ============     ==========



NOTE 5. COMPREHENSIVE INCOME (LOSS)

The Company's total comprehensive income (loss) was as follows:



                                                                       Thirteen Weeks Ended              Twenty-six Weeks Ended
                                                                  --------------------------------    -----------------------------
                                                                    August 4,        July 29,          August 4,         July 29,
                                                                      2001              2000             2001             2000
                                                                  -------------     --------------    ------------     ------------
                                                                                                            
    Net income (loss)                                                $ (3,998)         $ 6,667        $ (6,075)         $ 15,649

    Other comprehensive loss:
         Unrealized loss on available-for-sale securities                 (61)             ---            (465)              ---
                                                                  -------------     -----------     ------------     ------------
    Total comprehensive income (loss)                                $ (4,059)         $ 6,667        $ (6,540)         $ 15,649
                                                                  =============     ===========     ============     ============


NOTE 6. RECENTLY ISSUED ACCOUNTING STANDARDS

In June 1998, the Financial Accounting Standards Board (FASB) issued Statement
of Financial Accounting Standards ("SFAS") No. 133, "Accounting for Derivative
Instruments and Hedging Activities". SFAS No. 133, as amended by SFAS No. 137
and SFAS No. 138, establishes accounting and reporting standards for derivative
instruments, including certain derivative instruments embedded in other
contracts, and for hedging activities. SFAS No. 133 is required to be adopted in
years beginning after June 15, 2000. As the Company did not have derivative
instruments or arrangements or derivative instruments embedded in other
contracts, management has determined that adoption of SFAS No. 133 did not have
any material financial impact on the Company's consolidated financial
statements. The Company will continue to evaluate future contractual
arrangements entered into that may affect this determination.

In July 2001, the FASB issued SFAS No. 141, "Business Combinations," and SFAS
No. 142, "Goodwill and Other Intangible Assets." SFAS No. 141 requires that the
purchase method of accounting be used for all business combinations initiated
after June 30, 2001 as well as all




                                       7


             TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                  AUGUST 4, 2001 AND JULY 29, 2000 (UNAUDITED)
                                   (CONTINUED)

NOTE 6. RECENTLY ISSUED ACCOUNTING STANDARDS (CONTINUED)

purchase method business combinations completed after June 30, 2001. SFAS No.
141 also specifies criteria that intangible assets acquired in a purchase method
business combination must meet to be recognized and reported apart from
goodwill, noting that any purchase price allocable to an assembled workforce may
not be accounted for separately. SFAS No. 142 requires that goodwill and
intangible assets with indefinite useful lives no longer be amortized, but
instead tested for impairment at least annually in accordance with the
provisions of SFAS No. 142. SFAS No. 142 also requires that intangible assets
with definite useful lives be amortized over their respective estimated useful
lives to their estimated residual values, and reviewed for impairment in
accordance with SFAS No. 121, "Accounting for the Impairment of Long-Lived
Assets and for Long-Lived Assets to Be Disposed Of."

The Company is required to adopt the provisions of SFAS No. 141 immediately, and
SFAS No. 142 effective February 4, 2002. Furthermore, any goodwill or intangible
asset determined to have an indefinite useful life that are acquired in a
purchase business combination completed after June 30, 2001 will not be
amortized, but will continue to be evaluated for impairment in accordance with
the appropriate pre-SFAS No. 142 accounting literature. Goodwill and intangible
assets acquired in business combinations completed before July 1, 2001 will
continue to be amortized prior to the adoption of SFAS No. 142.

SFAS No. 141 will require, upon adoption of SFAS No. 142, that the Company
evaluate its existing intangible assets and goodwill that were acquired in a
prior purchase business combination, and to make any necessary reclassifications
in order to conform with the new criteria in SFAS No. 141 for recognition apart
from goodwill. Upon adoption of SFAS No. 142, the Company will be required to
reassess the useful lives and residual values of all intangible assets acquired
in purchase business combinations, and make any necessary amortization period
adjustments by the end of the first interim period after adoption. In addition,
to the extent an intangible asset is identified as having an indefinite useful
life, the Company will be required to test the intangible asset for impairment
in accordance with the provisions of SFAS No. 142 within the first interim
period. Any impairment loss will be measured as of the date of adoption and
recognized as the cumulative effect of a change in accounting principle in the
first interim period.

As of the date of adoption, the Company expects to have unamortized goodwill in
the amount of $42.3 million, which will be subject to the transition provisions
of SFAS Nos. 141 and 142. Amortization expense related to goodwill was $2.3
million and $1.4 million for the year ended February 3, 2001 and the twenty six
weeks ended August 3, 2001, respectively. Because of the extensive effort needed
to comply with adopting SFAS Nos. 141 and 142, it is not practicable to
reasonably estimate the impact of adopting these Statements on the Company's
consolidated financial statements at the date of this report, including whether
any transitional impairment losses will be required to be recognized as the
cumulative effect of a change in accounting principle.




                                       8



             TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                  AUGUST 4, 2001 AND JULY 29, 2000 (UNAUDITED)
                                   (CONTINUED)

NOTE 6. RECENTLY ISSUED ACCOUNTING STANDARDS (CONTINUED)

In June 2001, the FASB issued SFAS No. 143, "Accounting for Asset Retirement
Obligations," which addresses financial accounting and reporting for obligations
associated with the retirement of tangible long-lived assets and the associated
asset retirement costs. The standard applies to legal obligations associated
with the retirement of long-lived assets that result from the acquisition,
construction, development and (or) normal use of the asset.

SFAS No. 143 requires that the fair value of a liability for an asset retirement
obligation be recognized in the period in which it is incurred if a reasonable
estimate of fair value can be made. The fair value of the liability is added to
the carrying amount of the associated asset and this additional carrying amount
is depreciated over the life of the asset. The liability is accreted at the end
of each period through charges to operating expense. If the obligation is
settled for other than the carrying amount of the liability, the Company will
recognize a gain or loss on settlement.

The Company is required and plans to adopt the provisions of SFAS No. 143 for
the quarter ending May 3, 2003. To accomplish this, the Company must identify
all legal obligations for asset retirement obligations, if any, and determine
the fair value of these obligations on the date of adoption. The determination
of fair value is complex and will require the Company to gather market
information and develop cash flow models. Additionally, the Company will be
required to develop processes to track and monitor these obligations. Because of
the effort necessary to comply with the adoption of SFAS No. 143, it is not
practicable for management to estimate the impact of adopting this Statement at
the date of this report.

NOTE 7. LEGAL PROCEEDINGS

On October 16, 2000, the United States District Court for the District of
Delaware issued an opinion in favor of the Internal Revenue Service, in the case
of the IRS vs. CM Holdings Inc., a wholly-owned subsidiary of the Company. The
case was brought against Camelot by the IRS to challenge the deduction of
interest expense for certain tax years that ended on or before February 1994,
related to corporate-owned life insurance policies held by Camelot. The court
ruled that the interest deductions should not be allowed and the Company is
responsible for interest and penalties. As a result of the ruling, the Company
reserved $11.0 million during 2000, which is reflected in other (long-term)
liabilities in the consolidated balance sheet as of August 4, 2001. The case is
pending an appeal by the Company in the United States Third Circuit Court of
Appeals.

On August 8, 2000, 30 Attorneys General served a complaint against the Company,
five major music distributors and two other specialty retailers in the United
States District Court for the Southern District of New York ("AG's suit"). The
complaint has been subsequently amended to add additional states as plaintiffs
and to reflect the transfer of the case to United States District Court in Maine
pursuant to the Multidistrict Litigation Rules. The AG's suit alleges that the



                                       9



             TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                  AUGUST 4, 2001 AND JULY 29, 2000 (UNAUDITED)
                                   (CONTINUED)


distributors and retailers conspired to violate the anti-trust laws and to fix
prices by requiring retailers to adhere to minimum advertised prices in order to
receive cooperative advertising funds from the labels. The complaint alleges
that consumers were damaged in an unspecified amount and seeks treble damages
and civil penalties. Following the service of the AG's suit, these same
defendants were named as defendants in private class action suits ("Class
Actions"), each with similar allegations as in the AG's suit. The Class Actions
have been consolidated along with the AG's suit in the United States District
Court in Maine. It is management's belief that the lawsuit is without merit and
the Company will ultimately prevail in this regard.

The Company is subject to other legal proceedings and claims that have arisen in
the ordinary course of its business and have not been finally adjudicated.
Although there can be no assurance as to the ultimate disposition of these
matters, it is management's opinion, based upon the information available at
this time, that the expected outcome of these matters, individually or in the
aggregate, will not have a material adverse effect on the results of operations
and financial condition of the Company.




                                       10



             TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                          PART 1. FINANCIAL INFORMATION
    ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                              RESULTS OF OPERATIONS

The following is an analysis of the Company's results of operations, liquidity
and capital resources. To the extent that such analysis contains statements
which are not of a historical nature, such statements are forward-looking
statements, which involve risks and uncertainties. These risks include, but are
not limited to, changes in the competitive environment for the Company's
products, including the entry or exit of non-traditional retailers of the
Company's products to or from its markets; the release by the music industry of
an increased or decreased number of "hit releases;" general economic factors in
markets where the Company's products are sold; and other factors discussed in
the Company's filings with the Securities and Exchange Commission.

                              RESULTS OF OPERATIONS

                       THIRTEEN WEEKS ENDED AUGUST 4, 2001
               COMPARED TO THE THIRTEEN WEEKS ENDED JULY 29, 2000

SALES. The Company's total sales increased 3% to $294.6 million for the thirteen
weeks ended August 4, 2001 compared to $285.5 million for the thirteen weeks
ended July 29, 2000. The increase was due to an increase in the number of stores
in operation, partially offset by a comparable store sales decrease of 4%.

For the thirteen weeks ended August 4, 2001, comparable store sales decreased 5%
for mall stores and were flat for free standing stores. By merchandise category,
comparable store sales were down 12% in music, and increased 39% in video and
19% in accessories.

GROSS PROFIT. Gross profit, as a percentage of sales, decreased to 33.5% in the
thirteen weeks ended August 4, 2001 from 36.4% in the thirteen weeks ended July
29, 2000. This decrease relates to more competitive pricing and the continuing
shift of sales to lower margin product categories, including DVD.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses ("SG&A"), as a percentage of sales, increased to 35.5%
in the thirteen weeks ended August 4, 2001 from 32.9% in the thirteen weeks
ended July 29, 2000. The increase in SG&A is due to the combination of
inflationary increases in operational expenses and lower comparable store sales
as well as additional expenses of $2.0 million related to the Company's
rebranding and eWorks initiatives (See Liquidity and Capital Resources).

INTEREST EXPENSE (INCOME). Interest expense was $0.5 million in the thirteen
weeks ended August 4, 2001 compared to interest income of $0.7 million for the
thirteen weeks ended July 29, 2000. The decrease in interest income relates to a
decrease in investment income resulting from lower average cash balances.




                                       11




             TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                          PART 1. FINANCIAL INFORMATION
    ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                              RESULTS OF OPERATIONS
                                   (CONTINUED)

INCOME TAX EXPENSE (BENEFIT). The Company's effective tax rate increased to
38.3% for the thirteen weeks ended August 4, 2001 from 37.5% for the thirteen
weeks ended July 29, 2000. The increased rate is due to an increase in the
valuation allowance for deferred taxes related to a loss on investments.

NET INCOME (LOSS). The Company's net loss was $4.0 million for the thirteen
weeks ended August 4, 2001, compared to net income of $6.7 million for the same
period last year. The decrease is attributable to a decrease in gross margin and
increased SG&A expenses.

                      TWENTY-SIX WEEKS ENDED AUGUST 4, 2001
              COMPARED TO THE TWENTY-SIX WEEKS ENDED JULY 29, 2000

SALES. The Company's total sales increased 1% to $603.7 million for the
twenty-six weeks ended August 4, 2001 compared to $595.6 million for the
twenty-six weeks ended July 29, 2000. Comparable store sales decreased 5% for
the period.

For the twenty-six weeks ended August 4, 2001, comparable store sales decreased
5% for mall stores and 2% for free standing stores. By merchandise category,
comparable store sales decreased 13% in music and increased 35% in video and 23%
in accessories.

GROSS PROFIT. Gross profit, as a percentage of sales, decreased to 33.4% in the
twenty-six weeks ended August 4, 2001 from 36.1% in the twenty-six weeks ended
July 29, 2000. This decrease relates to more competitive pricing and the
continuing shift of sales to lower margin product categories, including DVD.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses ("SG&A"), as a percentage of sales, increased to 35.0%
in the twenty-six weeks ended August 4, 2001 from 32.2% in the twenty-six weeks
ended July 29, 2000. The increase in SG&A is due to the combination of
inflationary increases in operational expenses and lower comparable store sales
as well as additional expenses of $5.9 million related to the Company's
rebranding and eWorks initiatives (See Liquidity and Capital Resources).

INTEREST EXPENSE (INCOME). Interest expense was $0.1 million in the twenty-six
weeks ended August 4, 2001 compared to interest income of $2.0 million for the
twenty-six weeks ended July 29, 2000. The decrease in interest income relates to
a decrease in investment income resulting from lower average cash balances.

INCOME TAX EXPENSE (BENEFIT). The Company's effective tax rate increased to
38.0% for the twenty-six weeks ended August 4, 2001 from 37.5% for the
twenty-six weeks ended July 29, 2000. The increased rate is due to an increase
in the valuation allowance for deferred taxes related to a loss on investments.



                                       12


             TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                          PART 1. FINANCIAL INFORMATION
    ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                              RESULTS OF OPERATIONS
                                   (CONTINUED)

NET INCOME (LOSS). The Company's net loss was $6.1 million for the twenty-six
weeks ended August 4, 2001, compared to net income of $15.6 million for the same
period last year. The decrease is attributable to a decrease in gross margin and
increased SG&A expenses.

LIQUIDITY AND CAPITAL RESOURCES

LIQUIDITY. The Company's primary sources of working capital are cash flows from
operations and borrowings under its revolving credit facility. The Company had
cash balances of approximately $52.2 million at August 4, 2001, compared to
$265.1 million at the end of fiscal 2000.

Cash used by operating activities was $181.5 million for the twenty-six weeks
ended August 4, 2001. The primary uses of cash were a $206.4 million seasonal
reduction of accounts payable and a $19.3 million net reduction in income taxes
payable. These were partially offset by a $46.2 million reduction in inventory.

Cash used in financing activities was $15.9 million for the twenty-six weeks
ended August 4, 2001. The primary use of cash was $13.6 million for the purchase
of 1.4 million shares of common stock under a program authorized by the Board of
Directors.

The Company has a three-year $100 million secured revolving credit facility with
Congress Financial Corporation that expires in July 2003 and automatically
renews on a year-to-year basis thereafter with the consent of both parties. The
Revolving Credit Facility contains certain restrictive provisions, including
provisions governing cash dividends and acquisitions, is collateralized by
merchandise inventory and contains a minimum net worth covenant. On August 4,
2001, the Company had no outstanding borrowings under the Revolving Credit
Facility, and $100 million was available for borrowing.

CAPITAL RESOURCES. During the first twenty-six weeks of 2001, the Company had
capital expenditures of $15.5 million. The Company plans to spend $56 million,
net of construction allowances, for capital expenditures in fiscal 2001. Of
the $56 million, $26 million is associated with the rebranding and eWorks
initiatives. During the first twenty six weeks of 2001, the Company opened or
relocated 10 stores and closed 24 stores.

The Company's strategic plan to re-brand its mall-based stores and its web site
under a single, unified brand, FYE (For Your Entertainment) is on target to be
completed by the end of the third quarter. The re-branding initiative is the
result of an 18-month in-depth analysis of the changing entertainment
marketplace, the technology revolution, as well as extensive customer research.
The unified brand will enable the Company to leverage its strength as the
nation's largest music specialty retailer and differentiate FYE from the
competition. For the first time,



                                       13


             TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                          PART 1. FINANCIAL INFORMATION
    ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                         LIQUIDITY AND CAPITAL RESOURCES
                                   (CONTINUED)

customers nationwide will enjoy a consistent shopping experience in every store,
in every market and in every channel. This enhanced brand experience, which will
include industry-leading product sampling and selection tools, is designed to
cultivate customer loyalty, drive sales and build market share for the Company.

FYE will create a more relevant shopping experience for consumers, expanding
product selection across the entertainment spectrum. The brand positioning also
enables the Company to broaden its customer base and fully realize the benefits
of a multi-market, multi-channel strategy. The exterior signs have been changed
to reflect the new brand for over 300 stores, and the national marketing effort
to support the brand is underway as well. The Company's e-commerce site will be
re-launched as fye.com in October 2001 for an unparalleled bricks and clicks
presence. Management anticipates the investment in the branding initiative to
be approximately $40 million in 2001, including operating expenses of
$19 million, which includes depreciation.






                                       14



             TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                           PART II - OTHER INFORMATION

          ITEM 4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

A) An Annual Meeting of Shareholders of Trans World Entertainment Corporation
was held on Wednesday, June 6, 2001.

B) In the case of each individual nominee named below, authority to vote was
   withheld with respect to the number of shares shown opposite their name in
   Column 1, and each nominee received the number of votes set opposite their
   name in Column 2 for election as director of the Corporation.

                                           Column 1          Column 2
         NAMES  OF NOMINEES                WITHHELD          VOTES FOR
         ---------------------             ---------------------------
         Robert J. Higgins                  115,977           32,349,809
         Joseph Morone                       94,328           32,371,458








                                       15



             TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                           PART II - OTHER INFORMATION

                    ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K

(A)  EXHIBITS -

              EXHIBIT NO                DESCRIPTION                  PAGE NO.
              ----------                -----------                  --------


(B)  REPORTS ON FORM 8-K -

         NONE

Omitted from this Part II are items which are not applicable or to which the
answer is negative to the periods covered.


                                   SIGNATURES

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

TRANS WORLD ENTERTAINMENT CORPORATION

September 18, 2001                  BY:  /S/ ROBERT J. HIGGINS
                                    --------------------------
                                    Robert J. Higgins
                                    Chairman and Chief Executive Officer
                                    (Principal Executive Officer)

September 18, 2001                  BY: /S/ JOHN J. SULLIVAN
                                    ------------------------
                                    John J. Sullivan
                                    Executive Vice President
                                    and Chief Financial Officer
                                    (Principal Financial Officer)





                                       16