SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

                [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
                    For the fiscal year ended March 31, 2002
                                       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 No. 0-3189
                                               ------

                              NATHAN'S FAMOUS, INC.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

           Delaware                                     11-3166443
- -----------------------------------------     ----------------------------------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
 incorporation or organization)

1400 Old Country Road, Westbury, New York                 11590
- -----------------------------------------     ----------------------------------
(Address of Principal Executive Offices)               (Zip Code)

Registrant's telephone number, including area code:  (516) 338-8500
                                                   -----------------------------
           Securities registered pursuant to Section 12(b) of the Act:

    Title of Class                     Name of Each Exchange on which Registered
    --------------                     -----------------------------------------
        None                                             None

           Securities registered pursuant to Section 12(g) of the Act:
                          Common Stock - par value $.01
                          -----------------------------
                                (Title of Class)

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

     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
form 10-K [ ].

     The aggregate  market value of the voting stock held by  non-affiliates  of
the registrant as of June 7, 2002 was approximately $24,399,888.

     Indicate  the  number of  shares  outstanding  of each of the  registrant's
classes of common stock, as of the latest  practicable date. As of June 7, 2002,
there  were  6,272,511  shares  of  Common  Stock,  par  value  $.01  per  share
outstanding.

     Documents  incorporated  by reference:  Part III - Registrant's  definitive
proxy  statement  to be filed  pursuant  to  Regulation  14-A of the  Securities
Exchange Act of 1934.

                                     PART I

Item 1.  Business
- -------  --------

     As used herein,  unless we otherwise  specify,  the terms "we," "us," "our"
and "Nathan's" mean Nathan's Famous, Inc. and its subsidiaries,  including Miami
Subs Corporation, owner of the Miami Subs brand, and NF Roasters Corp., owner of
the Kenny Rogers brand.

     We have  historically  operated and  franchised  fast food units  featuring
Nathan's famous brand all beef frankfurters,  crinkle-cut french fried potatoes,
and a variety of other menu  offerings.  Our Nathan's  brand  company-owned  and
franchised  units operate under the name "Nathan's  Famous," the name first used
at our original Coney Island  restaurant  opened in 1916.  Since fiscal 1998, we
supplemented  our Nathan's  franchise  program with our Branded  Product Program
which  enables  foodservice  retailers  to  sell  some of  Nathan's  proprietary
products outside of the realm of a traditional  franchise  relationship.  During
fiscal 2000, we acquired the intellectual property rights, including trademarks,
recipes and franchise  agreements of Roasters Corp. and Roasters Franchise Corp.
and also completed a merger with Miami Subs Corporation  whereby we acquired the
remaining 70% of Miami Subs common stock we did not already own.

Over the past five years, we have focused on developing our restaurant system by
opening   franchised   restaurants,   operating   our   existing   company-owned
restaurants,  expanding our supermarket licensing program of the Nathan's brand,
implementing  our Nathan's  Branded  Product  Program,  and began  developing an
international  master franchising program. In an effort to expand our restaurant
system and expand our brand  portfolio,  during  fiscal  2000 we  completed  our
merger with Miami Subs Corp. and our acquisition of the intellectual property of
the Kenny Rogers Roasters franchise system. In addition, through our acquisition
of Miami Subs, we also secured certain  exclusive co- branding rights to use the
Arthur  Treachers'  brand  within  the  United  States.  We  have  continued  to
capitalize  on the  co-branding  opportunities  within our  existing  restaurant
system,  as well as seek to develop new  multi-brand  marketing and  development
plans.

     At March 31, 2002, our system,  consisting of Nathan's Famous, Kenny Rogers
Roasters and Miami Subs restaurants,  included 364 franchised  units,  including
three units operating pursuant to management agreements,  22 company-owned units
concentrated  in the New York  metropolitan  area  (including  New  Jersey)  and
Florida and approximately 1,500 branded product points of sale under our Branded
Product Program,  located in 39 states, the District of Columbia, and 14 foreign
countries.

     We plan to  further  introduce  our  co-branding  opportunities  within the
existing  restaurant system,  seek to expand the scope and market penetration of
our Branded  Product  Program,  further  develop the  restaurant  operations  of
existing franchised and company-owned  outlets for all restaurant concepts,  and
open new franchised outlets of all of our restaurant  concepts in traditional or
captive  market   environments.   We  may  selectively   consider   opening  new
company-owned  restaurants.  We also plan to develop an  international  presence
through  the use of master  franchising  agreements  based  upon  individual  or
combined use of all three restaurant concepts.

     We were  incorporated in Delaware on July 10, 1992 under the name "Nathan's
Famous  Holding  Corporation"  to act as the  parent of a  Delaware  corporation
then-known as Nathan's Famous, Inc. On December 15, 1992, we changed our name to
Nathan's Famous,  Inc. and our Delaware  subsidiary changed its name to Nathan's
Famous Operating  Corporation.  The Delaware subsidiary was organized in October
1989 in connection with its  reincorporation in Delaware from that of a New York
corporation named "Nathan's Famous, Inc." The New York Nathan's was incorporated
on July 10, 1925 as a successor to the sole proprietorship that opened the first
Nathan's  restaurant in Coney Island in 1916. On July 23, 1987,  Equicor  Group,
Ltd.  was  merged  with  and into the New  York  Nathan's  in a "going  private"
transaction.  The New York Nathan's, the Delaware subsidiary and Equicor may all
be deemed to be our predecessors.

                                       1

Acquisitions

     Pursuant to the Joint Plan of Reorganization  of the Official  Committee of
Franchisees of Roasters Corp. and Roasters  Franchise  Corp. as confirmed by the
U. S.  Bankruptcy  Court  for the  Middle  District  of North  Carolina,  Durham
Division,  we acquired through our wholly owned  subsidiary,  NF Roasters Corp.,
the intellectual property rights,  including  trademarks,  recipes and franchise
agreements of Roasters Corp. and Roasters Franchise Corp. for $1,250,000 in cash
plus related expenses, which was paid out of working capital on April 1, 1999.

     On  November  25,  1998,  we  purchased  2,030,250  shares  of  Miami  Subs
Corporation  (after  giving  effect  to a 4  for  1  reverse  stock  split),  or
approximately  30% of its then  outstanding  common  stock  for  $4,200,000.  On
September  30, 1999,  we  completed  our merger with Miami Subs and acquired the
remaining  outstanding  shares of Miami Subs in exchange for 2,317,980 shares of
our common stock and warrants to acquire 579,040 additional shares of our common
stock at a price of $6.00 per share.

Restaurant Operations

Nathan's Concept and Menus

     Our  Nathan's  concept  offers a wide range of facility  designs and sizes,
suitable to a vast variety of locations and features a core menu,  consisting of
the  "Nathan's  Famous"  all-beef  frankfurters,  crinkle-cut  french  fries and
beverages.  Nathans'  menu is  designed  to be  tailored  to take  advantage  of
site-specific  market  opportunities by adding  complementary  food items to the
core menu. The Nathan's concept is suitable to stand alone or be co-branded with
other nationally recognized brands.

     Nathans' hot dogs are all-beef and are free from all fillers and  starches.
Hot dogs are flavored  with the original  secret blend of spices  created by Ida
Handwerker in 1916, which historically have distinguished Nathans' hot dogs. Hot
dogs are prepared and served in accordance with procedures which have not varied
significantly  in more than 86 years.  Our  signature  crinkle-cut  french fried
potatoes  are  featured  at each  Nathan's  restaurant.  Nathans'  french  fried
potatoes are cooked to order in 100%  cholesterol-free corn oil. We believe that
the majority of sales in our company-owned  units consist of Nathan's famous hot
dogs, crinkle-cut french fried potatoes and beverages.

     Individual  Nathan's  restaurants  supplement  their core menu of hot dogs,
french  fries  and  beverages  with a variety  of other  quality  menu  choices:
chargrilled  hamburgers,  chargrilled chicken sandwiches,  Philly  Cheesesteaks,
selected seafood and other chicken items, a breakfast menu and assorted desserts
and snacks.  While the number of supplemental menus carried varies with the size
of the unit, the specific  supplemental  menus chosen are tailored to local food
preferences  and market  conditions.  Each of these  supplemental  menu  options
consists of a number of individual  items;  for example,  the hamburger menu may
include chargrilled bacon  cheeseburgers,  superburgers and super cheeseburgers.
We maintain the same quality standard with each of Nathan's  supplemental  menus
as we do with  Nathans'  core hot dog and french fried potato  menu.  Thus,  for
example,  hamburgers and sandwiches are prepared to order and not pre-wrapped or
kept warm under lights. Nathan's also has a "Kids Meal" program in which various
menu alternatives are combined with toys to appeal to the children's market.

     Nathans'  restaurant  units are  available  in a range of sizes from 300 to
4,000 sq. ft. We have also developed Nathan's carts,  kiosks, and modular units.
Our smaller units may not have customer  seating areas,  although they may often
share seating areas with other fast food outlets in food court  settings.  Other
units  generally  provide  seating for 45 to 125  customers.  Carts,  kiosks and

                                       2


modular units generally carry only the core menu. This menu is supplemented by a
number of other menu selections in our other restaurant types.

     We believe Nathan's carts, kiosks, modular units and food court designs are
particularly  well-suited  for  placement  in  non-traditional  sites,  such  as
airports, travel plazas, stadiums,  schools,  convenience stores,  entertainment
facilities,  military  facilities,  business and industry food  service,  within
larger retail operations and other captive markets.  Many of these smaller units
have been  designed  specifically  to  support  our  expanding  Branded  Product
Program. All of these units feature the Nathan's logo and utilize a contemporary
design.

Miami Subs  Concept and Menu

     Our Miami Subs concept features a wide variety of moderately  priced lunch,
dinner and snack foods,  including hot and cold  submarine  sandwiches,  various
ethnic foods such as gyros and pita  sandwiches,  flame grilled  hamburgers  and
chicken breast sandwiches,  cheesesteaks, chicken wings, fresh salads, ice cream
and  other  desserts.  Soft  drinks,  iced tea,  coffee,  beer and wine are also
offered.

     Freshness  and  quality  of  breads,  produce  and  other  ingredients  are
emphasized in Miami Subs  restaurants.  The Miami Subs menu may include  low-fat
selections such as salads,  grilled chicken  breasts,  and non-fat frozen yogurt
which we believe are perceived as nutritious  and appealing to health  conscious
consumers. We believe Miami Subs has become known for certain "signature" foods,
such as grilled chicken on pita bread, cheesesteaks and gyros on pita bread.

     Miami Subs restaurants feature a distinctive decor unique to the Miami Subs
concept.  The  exterior of free-  standing  restaurants  feature an unusual roof
design  and neon  pastel  highlights  for  easy  recognition.  Interiors  have a
tropical  motif in a neon  pink and  blue  color  scheme  with  murals  of fish,
mermaids,  flamingos and tropical foliage.  Exteriors and interiors are brightly
lit to create an inviting,  attractive  ambience to distinguish  our restaurants
from  those of our  competitors.  At  March  31,  2002,  112 of the  Miami  Subs
restaurants  were located in freestanding  buildings,  ranging between 2,000 and
5,000  square  feet.  Certain  other Miami Subs  restaurants  are scaled down to
accommodate non-traditional captive market environments.

     Miami Subs  restaurants  are  typically  open seven days a week,  generally
opening at 10:30 am, with many of the  restaurants  having  extended  late-night
hours. Indoor service is provided at a walk-up counter where the customer places
an order  and is given  an order  number  and a drink  cup.  The  customer  then
proceeds  to a self  service  soda bar  while  the food is  prepared  to  order.
Drive-thru  service is provided at substantially  all  free-standing  Miami Subs
restaurants.  We estimate that drive-thru sales account for approximately 45% of
sales in free-standing restaurants.

     Currently,  102 Miami Subs  restaurants have introduced our co-branded menu
consisting of Nathan's,  Kenny Rogers  Roasters or Arthur  Treachers'  signature
products. We have created a new image for Miami Subs based upon this co-branding
strategy  called  "Miami Subs Plus" which has been heavily  marketed in Southern
Florida beginning in July 2001.

Kenny Rogers Roasters Concept and Menu

     The Kenny Rogers  Roasters  concept was first  introduced  in 1991 with the
idea  of  serving  home-style  family  foods  based  on a menu  centered  around
wood-fire rotisserie chicken. Kenny Rogers Roasters' unique proprietary marinade
and spice formula,  combined with wood-fire roasting in a specifically  designed
rotisserie,  became the basis of a breakthrough taste in rotisserie chicken. The
menu,  design and  service  style were  created to position  the concept  midway
between  quick-serve  and casual  dining.  This format,  coupled with a customer
friendly  environment  developed  for  dine-in or  take-home  consumers,  is the
precursor of the Kenny Rogers Roasters system.

     The  distinctive  flavoring  of our Kenny  Rogers  Roasters  chicken is the
result  of a two  step  process.  First,  our  chickens  are  marinated  using a
specially flavored proprietary marinade.  Then a second unique blend of spice is
applied to the chicken prior to cooking in the open flame  wood-fire  rotisserie
in full view of  customers at the  restaurant.  Other  entrees  offered in Kenny

                                       3


Rogers  Roasters  restaurants  may include Honey Bourbon BBQ ribs and rotisserie
turkey.  Complimenting  Kenny Rogers Roasters main courses are a wide variety of
freshly prepared side dishes, corn muffins,  soups,  salads and sandwiches.  The
menu offers a healthful  alternative to traditional  quick-serve  menu offerings
that caters to families and individuals.

   The traditional Kenny Rogers Roasters restaurants are free standing buildings
offering dine-in and drive thru delivery options ranging in size between 3,000
and 4,000 sq. ft. with seating capacity for approximately 125 guests. Other
prototype restaurant designs that are being considered include food court units
and scaled down in-line and free standing restaurant types. We have recently
begun to co-brand Kenny Rogers Roasters with Nathan's by introducing Nathan's
famous all-beef frankfurters, crinkle-cut french fries and hamburger menus to
supplement Roasters' core menu offerings.

Franchise Operations

     At March 31, 2002, our franchise system, including our Nathan's, Miami Subs
and Kenny Rogers  restaurant  concepts,  consisted of 364 units  operating in 22
states and 14 foreign countries.

     Today,  our franchise system counts among its 172 franchisees and licensees
such well known companies as Host Marriott  Services USA, Inc.,  ARAMARK Leisure
Services,  Inc., CA1 Services, Inc., Service America Corp., Culinart and Sodexho
USA.  We  continue  to  seek  to  market  our  franchising  program  to  larger,
experienced and successful  operators with the financial and business capability
to develop multiple franchise units.

     As of March  31,  2002,  Host  Marriott  operated  34  franchised  outlets,
including 17 units at airports,  14 units within highway travel plazas and three
units within malls.

Nathan's Franchise Program

     Franchisees are required to execute a standard franchise agreement prior to
opening each  Nathan's  Famous unit.  Our current  standard  Nathan's  franchise
agreement  provides for, among other things,  a one-time  $30,000  franchise fee
payable upon execution of the agreement, a monthly royalty payment based on 5.0%
of  restaurant  sales  and  the  expenditure  of  2.0% of  restaurant  sales  on
advertising.  We also offer a modified franchise  agreement tailored to meet the
needs of franchisees who desire to operate a Nathan's of a smaller size offering
a reduced  menu.  The  modified  franchise  agreement  provides  for the initial
franchise  fee of $15,000  which is payable  upon  execution  of the  agreement,
monthly  royalties of 5.0% and the  expenditure  of 2.0% of restaurant  sales on
advertising.  We may offer  alternatives  to the standard  franchise  agreement,
particularly having to do with advertising  requirements.  Marriott and National
Restaurant Management,  Inc., are among those franchisees who are not subject to
the requirement to spend a percentage of sales on advertising.  The initial term
of the typical franchise agreement is 20 years, with a 15-year renewal option by
the franchisee, subject to conditions contained in the franchise agreement.

     Franchisees  are  approved  on the  basis  of  their  business  background,
evidence of restaurant  management  experience,  net worth and capital available
for investment in relation to the proposed scope of the development agreement.

     We provide numerous support services to our Nathan's franchisees. We assist
in and approve all site selections.  Thereafter,  we provide architectural plans
suitable  for  restaurants  of  varying  sizes  and  configurations  for  use in
food-court,  in-line and free-standing locations. We also assist in establishing
building design specifications, reviewing construction compliance, equipping the
restaurant  and providing  appropriate  menus to coordinate  with the restaurant
design and location  selected by the franchisee.  We typically do not sell food,
equipment or supplies to our Nathan's franchisees.

                                       4


     We offer various  management  training courses for management  personnel of
company-owned  and  franchised  Nathan's  restaurants.  At least one  restaurant
manager from each restaurant must successfully  complete our mandated management
training  program.  We also offer additional  operations and general  management
training courses for all restaurant managers and other managers with supervisory
responsibilities.  We  provide  standard  manuals  to each  franchisee  covering
training and operations, products and equipment and local marketing programs. We
also provide ongoing advice and assistance to franchisees.

     Franchised  restaurants  are  required to be operated  in  accordance  with
uniform  operating  standards  and  specifications  relating  to the  selection,
quality and  preparation of menu items,  signage,  decor,  equipment,  uniforms,
suppliers,  maintenance  and cleanliness of premises and customer  service.  All
standards  and  specifications  are developed by us and applied on a system-wide
basis. We continuously  monitor franchisee  operations and inspect  restaurants.
Franchisees are required to furnish us with detailed  monthly sales or operating
reports  which assist us in  monitoring  the  franchisee's  compliance  with its
franchise  or  license  agreement.   We  make  both  announced  and  unannounced
inspections of restaurants to ensure that our practices and procedures are being
followed.  We have the right to terminate a franchise  if a franchisee  does not
operate and maintain a restaurant in  accordance  with the  requirements  of its
franchise or license agreement.  We also have the right to terminate a franchise
for  non-compliance  with certain other terms and conditions of the franchise or
license  agreement  such as  non-payment  of  royalties,  sale  of  unauthorized
products,  bankruptcy or  conviction  of a felony.  During the fiscal year ended
March  31,  2002,  ("fiscal  2002")  franchisees  have  opened  16 new  Nathan's
franchised units and we did not terminate any Nathan's franchise  agreements for
non-compliance.

     Franchisees  who  desire to open  multiple  units in a  specific  territory
within the United  States may enter into a standard area  development  agreement
under which we receive an advance  fee based upon the number of  proposed  units
which the franchisee is authorized to open. This advance is credited against the
franchise fee payable to us as provided in the standard franchise agreement.  We
may also  grant  exclusive  territorial  rights  in  foreign  countries  for the
development  of  Nathan's  units  based  upon  compliance  with a  predetermined
development  schedule.  We would require an  exclusivity  fee to be conveyed for
such exclusive rights.

Miami Subs Franchise Program

     Franchisees are required to execute a standard franchise agreement relating
to the  operation  of each Miami  Subs  restaurant.  Currently,  the term of the
franchise  agreement is between five and 20 years, and the initial franchise fee
is $30,000 for traditional  restaurants and $15,000 for certain  non-traditional
restaurants.  The  standard  franchise  agreement  provides for the payment of a
monthly  royalty  fee of 4.5% on  gross  restaurant  sales  for the  term of the
franchise agreement,  and additional charges based on a percentage of restaurant
sales,  typically  totaling  2.25%,  to support  various  system-wide  and local
advertising funds.

     In addition to individual franchise  agreements,  we have from time to time
entered into development  agreements with certain  franchisees.  The development
agreement  establishes a minimum  number of  restaurants  that the franchisee is
required  to open in an  agreed  upon  exclusive  area  during  the  term of the
agreement.  In addition to receiving a franchise fee for each restaurant opened,
we also  receive a  non-refundable  fee  based  upon the  number of  restaurants
committed to be opened under the agreement.

     Operations personnel train and assist Miami Subs franchisees in opening new
restaurants  and monitor the  operations of existing  restaurants as part of the
support  provided under the franchise  program.  New franchisees are required to
complete a  six-week  training  program.  Upon the  opening of a new  franchised
restaurant,  we typically send  representatives  to the restaurant to assist the
franchisee during the opening period. These company  representatives work in the
restaurant  to  monitor  compliance  with  Miami  Subs'  standards  and  provide
additional on-site training of the franchisee's restaurant personnel.

                                        5


     We also provide development and construction  support services to our Miami
Subs  franchisees.  We  review  and  approve  plans and  specifications  for the
restaurants  before  improvements  begin.  Our  personnel  typically  visit  the
facility during  construction to meet with the franchisee's  site contractor and
to verify that construction standards are met.

     The six-week  training program  consists of formal  classroom  training and
in-restaurant  training  featuring  various  aspects  of  day-to-day  operations
leading to  certification in all functioning  positions.  Topics covered include
human  resources,  accounting,  purchasing  and  labor and food  handling  laws.
Standard operating manuals are provided to each franchisee.

     To maintain uniform standards of appearance,  service and food and beverage
quality for our Miami Subs restaurants, we have adopted policies and implemented
a monitoring  program.  Franchisees are expected to adhere to specifications and
standards in connection  with the selection and purchase of products used in the
operation of the Miami Subs restaurant. Detailed specifications are provided for
the products used, and franchisees must request approval for any deviations.  We
do not  generally  sell  equipment,  supplies  or  products  to our  Miami  Subs
franchisees.  The  franchise  agreement  requires  franchisees  to operate their
restaurants  in  accordance  with  Miami  Subs'  requirements.  We  require  our
franchisees to use specified kitchen equipment to maximize consistency and speed
of food preparation. Ongoing advice and assistance is provided to franchisees in
connection  with the  operation  and  management  of each  restaurant.  Our area
consultants are responsible for oversight of franchisees and periodically  visit
each  restaurant.  During such visits,  the area  consultant  completes a report
which contains  evaluations on speed of preparation  for menu items,  quality of
delivered product,  cleanliness of restaurant  facilities as well as evaluations
of managers and other  personnel.  The area  consultants also make announced and
unannounced follow-up visits to ensure adherence to operational specifications.

     Franchisees  are  required  to furnish us with  detailed  monthly  sales or
operating reports which assist us in monitoring the franchisee's compliance with
its  franchise  agreement.  We have the  right to  terminate  a  franchise  if a
franchisee  does not operate and maintain a restaurant  in  accordance  with the
requirements of its franchise  agreement.  We also have the right to terminate a
franchise  for  non-compliance  with certain  other terms and  conditions of the
franchise  agreement  such as  non-payment  of royalties,  sale of  unauthorized
products,  bankruptcy or  conviction  of a felony.  During the fiscal year ended
March 31, 2002, franchisees have opened 4 new Miami Subs franchised units and we
did not terminate any Miami Subs franchise agreements for non-compliance.

Kenny Rogers Roasters Franchise Program

     Kenny Rogers Roasters  franchisees from the previous  franchise system were
required  to execute  amended  and  restated  franchise  agreements  in order to
preserve their franchised  units. The amended and restated  franchise  agreement
affirmed the franchisees responsibilities and offered reduced royalties to 3% of
sales and waived advertising fund payments through March 31, 2001. These reduced
rates have been  extended  until March 31, 2003.  Future  Kenny Rogers  Roasters
franchisees will have to execute our current standard franchise  agreement which
provides for, among other things, a one-time $30,000  franchise fee payable upon
execution  of the  agreement,  a  monthly  royalty  payment  based  on  4.5%  of
restaurant sales and the expenditure of 2.5% of restaurant sales on advertising.
In some specific situations, we may offer alternatives to the standard franchise
agreement. The initial term of the typical franchise agreement is 20 years, with
up to a  20-year  renewal  option  by  the  franchisee,  subject  to  conditions
contained in the franchise agreement.

     Franchisees  will be  approved on the basis of their  business  background,
evidence of restaurant  management  experience,  net worth and capital available
for investment in relation to the proposed scope of the development agreement.

     We expect to provide numerous restaurant opening support services to future
Kenny Rogers Roasters franchisees.  We expect to assist in and approve all Kenny
Rogers Roasters site selections.  Thereafter, we expect to provide architectural
prototype plans suitable for Kenny Rogers Roasters  restaurants of varying sizes
and configurations,  for use in food-court, in-line and free-standing locations.
We will also assist in establishing  building design  specifications,  reviewing
construction  compliance,  equipping the  restaurant  and providing  appropriate

                                       6


menus to coordinate with the prototype  restaurant  design and location selected
by the  Kenny  Rogers  Roasters  franchisee.  We do  not  typically  sell  food,
equipment or supplies to our Kenny Rogers Roasters franchisees.

     We plan  to  offer  various  management  training  courses  for  management
personnel of future Kenny Rogers Roasters  restaurants.  At least one restaurant
manager  from  each  new  restaurant  or  co-branded  restaurant  will  have  to
successfully  complete  Kenny  Rogers  Roasters'  mandated  management  training
program.  We also plan to offer  additional  operations  and general  management
training  courses to all Kenny  Rogers  Roasters  restaurant  managers and other
managers with supervisory responsibilities.  We provide standard manuals to each
franchisee  covering  training and operations,  products and equipment and local
marketing   programs.   We  also  provide   ongoing  advice  and  assistance  to
franchisees.

     Franchised  restaurants  are  required to be operated  in  accordance  with
uniform  operating  standards  and  specifications  relating  to the  selection,
quality and  preparation of menu items,  signage,  decor,  equipment,  uniforms,
suppliers,  maintenance  and  cleanliness of premises and customer  service.  We
develop all  standards  and  specifications,  which are applied on a system-wide
basis. We continuously monitor franchisee  operations.  Franchisees are required
to furnish us with detailed  monthly sales or operating  reports which assist us
in monitoring the franchisee's  compliance with its franchise agreement. We have
the right to terminate a franchise if a franchisee does not operate and maintain
a restaurant in  accordance  with the  requirements  of its franchise or license
agreement.  We also have the right to terminate a franchise  for  non-compliance
with certain other terms and conditions of the franchise  agreement such as non-
payment of royalties, sale of unauthorized products, bankruptcy or conviction of
a felony.  During the fiscal  year ended  March 31,  2002,  three  Kenny  Rogers
Roasters franchise agreements were terminated for non-compliance.

     Franchisees  who  desire to open  multiple  units in a  specific  territory
within the United  States may generally  enter into a standard area  development
agreement  under which we would  receive an advance fee based upon the number of
proposed units which the franchisee is authorized to open. This advance would be
credited  against the  franchise  fee payable to us, as provided in its standard
franchise agreement.  In some circumstances,  we may grant exclusive territorial
rights in foreign  countries for the  development  of Roasters  units based upon
compliance with a predetermined development schedule

Company-owned Nathan's Restaurant Operations

     As of  March  31,  2002,  we  operated  16  company-owned  Nathan's  units,
including one kiosk and one seasonal location, in New York and New Jersey. Three
of these  restaurants  are older and  significantly  larger  units  which do not
conform to current designs.  These units carry a broader selection of menu items
than current designs. The items offered at our restaurants,  other than the core
menu,  tend to have lower  margins than the core menu.  The older units  require
significantly higher levels of initial investment than current franchise designs
and tend to operate at a lower sales/investment ratio.  Consequently,  we do not
intend to replicate these older units in future company-owned units.

     We entered into a food service lease agreement with Home Depot U.S.A., Inc.
under which we lease space in certain Home Depot Improvement  Centers to operate
Nathan's  restaurants.  The term of each Home Depot agreement is five years from
the date on which the restaurant  opens,  with one five year renewal option.  We
currently operate seven units within Home Depot Improvement  Centers,  including
one kiosk.

     Company-owned  units currently range in size from  approximately 440 square
feet to 10,000  square  feet and are  located  principally  in  retail  shopping
environments  or  are  free-standing  buildings.  All  restaurants,  except  our
seasonal  boardwalk  location,  have seating to  accommodate  between 30 and 325
customers.  The restaurants are designed to appeal to all ages and generally are
open seven days a week.  We have  established  high  standards for food quality,
cleanliness and service at our restaurants and regularly  monitor the operations
of our restaurants to ensure  adherence to these standards.  Restaurant  service
areas, seating, signage and general decor are contemporary.

                                       7


Company-owned Miami Subs Restaurant Operations

     As of March 31, 2002,  we operated four Miami Subs  restaurants  located in
Southern  Florida.   All  of  our  company-owned   Miami  Subs  restaurants  are
free-standing  restaurants  offering  drive-thru  operations  as well as dine-in
seating.  The  restaurants  generally are  approximately  3,100 square feet with
seating capacity for  approximately 90 guests.  We are presently  evaluating our
company-owned restaurants and might seek to franchise some of these restaurants.

     Commencing  January  2000, we  introduced a  re-engineered  Miami Subs menu
within our company-owned restaurants. Throughout fiscal years 2001 and 2002, our
menu  development  activities  emphasized our co-branding  strategy of including
certain Nathan's, Kenny Rogers Roasters and Arthur Treachers' signature products
within the Miami Subs restaurant system.


Company-owned Kenny Rogers Roasters Restaurant Operations

     At March 31, 2002,  we operated two Kenny Rogers  Roasters  restaurants  in
Rockville Centre and Commack New York. These units are traditional free-standing
buildings,  each with a drive thru.  In addition to the  standard  Kenny  Rogers
Roasters  menu,  both  restaurants   feature  Nathan's  all-beef   frankfurters,
crinkle-cut french fries,  chargrilled hamburgers and other select Nathan's menu
items,  including a newly formulated kids' menu. Arthur Treachers'  products are
also  featured in the  Rockville  Centre  restaurant.  As of March 31, 2002,  we
decided to sell of our  company-operated  Kenny Rogers  Roasters  restaurant  in
Rockville  Centre,  New York and are  actively  engaged in  negotiations  with a
prospective purchaser.

     In April 2002, we opened a new limited-menu Kenny Rogers food court outlet,
as part of a major  remodeling  of a large  Company-owned  Nathan's  facility in
Oceanside, New York.

International Franchising

     As of March 31,  2002,  our  franchisees  operated  90 units in 14  foreign
countries having significant  representations  within Malaysia, the Philippines,
and the Middle-East.  The vast majority of foreign  operations  consist of Kenny
Rogers Roasters units,  although our Nathan's and Miami Subs restaurant concepts
also have foreign  franchise  operations.  During the current  fiscal year,  our
international  franchising  program  opened 11 Roasters as follows:  four in the
Philippines and seven in Malaysia.

     To  date,  we  also  executed  Letters  of  Intent  to  enter  into  Master
Development  Agreements for the rights to China, Japan, India and Turkey and are
currently in various  stages of  discussions  for  development  in other foreign
countries.  We may grant exclusive  territorial  rights,  in foreign  countries,
based upon  compliance  with a  pre-determined  development  schedule  and would
require that an exclusivity fee be conveyed for these rights. We plan to develop
internationally  through  the use of master  franchising  agreements  based upon
individual or combined use of all three restaurant concepts.

                                       8



Location Summary

The following table shows the number of our company-owned and franchised or
licensed units in operation or under development at March 31, 2002 and their
geographical distribution:



                                           Franchise
Location                     Company     or License(1)   Total
- --------                     -------     ------------    -----
                                                
Alabama                           -            4           4
Arizona                           -            3           3
California                        -            5           5
Colorado                          -            1           1
Connecticut                       -            4           4
Florida                           4          112         116
Georgia                           -            3           3
Idaho                             -            1           1
Indiana                           -            1           1
Maryland                          -            1           1
Massachusetts                     -            1           1
Michigan                          -            2           2
Minnesota                         -            2           2
Missouri                          -            4           4
Nevada                            -            4           4
New Jersey                        2           44          46
New York                         16           54          70
North Carolina                    -           15          15
Pennsylvania                      -            6           6
South Carolina                    -            2           2
Tennessee                         -            1           1
Texas                             -            4           4
                                 --          ---         ---
Domestic Subtotal                22          274         296
                                 --          ---         ---
International Locations
Bahamas                           -            2           2
Brunei                            -            1           1
Canada                            -            3           3
Cypress                           -            1           1
Dominican Republic                -            2           2
Egypt                             -            4           4
Indonesia                         -            1           1
Israel                            -            1           1
Malaysia                          -           30          30
Philippines                       -           35          35
Puerto Rico                       -            2           2
Saudi Arabia                      -            2           2
Singapore                         -            4           4
United Arab Emirates              -            2           2
                                 --          ---         ---
International Subtotal            -           90          90
                                 --          ---         ---
Grand Total                      22          364         386
                                 --          ---         ---
<FN>
(1)  Includes  3  units  operating  by  third  parties  pursuant  to  management
agreements and does not include our Branded Product Program.
</FN>

                                       9

Branded Product Program

     The "Branded  Product Program" was launched during fiscal 1998. The program
was expressly created to provide a new vehicle for the sale of Nathan's hot dogs
and other proprietary  items.  Through the program,  Nathan's provides qualified
foodservice  operators in a variety of venues,  the opportunity to capitalize on
Nathan's  superior  signature  products and valued brand equity.  In conjunction
with the  program,  the  operators  are  granted a limited  use of the  Nathan's
trademark,  as well as Nathan's  point of purchase  materials.  We sell products
either directly to the end users,  or to various  foodservice  distributors  who
provide the product to retailers.

     As  of  March  2002,   the  branded   product   program  was  comprised  of
approximately 1,500 points of sale. The program is unique in its flexibility and
broad appeal.  Hot dogs are offered in a variety of sizes and even come packaged
with buns for vending machine use. The Canteen  Corporation,  America's  largest
vending company, uses Nathan's packaged hot dogs throughout its system.

     During the past two years the locations  offering the branded  product have
been significantly expanded. Today, Nathan's hot dogs are being offered by major
hotel and casino operations such as Park Place Entertainment  (Caesar's,  Paris,
Bally's,  Flamingo,  etc.),  as well as all of the Trump  Casino  operations  in
Atlantic City, New Jersey.  National movie theaters, such as, National Amusement
and Muvico,  now offer Nathan's at their  concession  stands.  A wide variety of
colleges and  universities  serve Nathan's hot dogs. Our product is also offered
in the cafeteria at the House of  Representatives  and the Kennedy Space Center.
Nathan's  hot  dog is the  official  hot  dog of the New  York  Yankees  for the
2001-2003 baseball seasons.

     Of  particular  significance  is our  recent  expansion  into the fast food
arena,  where  Nathan's  hot dogs are  currently  being  offered at a variety of
restaurants  such as, Johnny  Rockets,  Flamers,  and A&W Hot Dogs & More. As we
expand the  program,  we  continue  to open new  opportunities  with high volume
potential. In addition to over 75 airport locations,  Nathan's is now offered on
Amtrak  Trains  throughout  the  nation,  as well as a number of highway  travel
plazas.

Expansion Program

     We expect to continue  opening  new  franchised  units for each  restaurant
concept individually and on a co- branded basis,  expanding product distribution
through  alternative  means such as branded  products or  supermarket  licensing
arrangements,  developing master  franchising  programs in foreign countries and
continue  introducing  each  restaurant  concepts'  signature  products  through
co-branding efforts within our existing restaurant system.

     During  fiscal  2003,  we may  selectively  open new  company-owned  units,
concentrated  within the New York metropolitan area or in Southern Florida using
our co-branded format.  Existing  company-owned units are principally located in
the New  York  metropolitan  area  and  Southern  Florida  market  where we have
extensive experience in operating restaurants. We may consider new opportunities
in both traditional and captive market settings. We anticipate that we will open
franchised units of all three restaurant  concepts  individually and develop new
co-branded  outlets.  We have  engaged an imaging and  equipment  design firm to
assist us with the development of certain prototype restaurants.

     We expect that during  fiscal 2003 our  international  development  efforts
will take on added dimensions as a result of the co-branding  opportunities that
we now offer. We believe that in addition to restaurant franchising of our three
restaurant  concepts,  there is the opportunity to further increase  revenues by
offering master development agreements to qualified persons or entities allowing
for the  operation of  franchised  restaurants,  subfranchising  restaurants  to
others,  licensing  the  manufacture  of our  signature  products,  selling  our
signature products through supermarkets and allowing for the further development
of our  Branded  Product  Program.  Qualified  persons  or  entities  must  have
satisfactory  foodservice  experience  managing  multiple units, the appropriate
infrastructure  and the  necessary  financial  resources to support the business
development.

                                       10


     We will also seek to continue the growth of our Branded  Product Program in
fiscal 2003 through the addition of new points of sale for Nathan's hot dogs. We
believe that as consumers  look to assure  confidence in the quality of the food
that they purchase, there is great potential to increase our sales by converting
existing  sales of  non-branded  products into branded  products  throughout the
foodservice industry. In addition, certain Miami Subs, Kenny Rogers Roasters and
Nathan's products may be included as part of our Branded Product Program.

Co-branding

     We believe that there is a substantial  opportunity for  co-branding  among
restaurant  concepts.  In addition to the three restaurant concepts that we own,
we also  maintain  certain  co-branding  rights for the use of the brand "Arthur
Treacher's Fish & Chips" within the United States.

     During the fiscal  year ended March 31,  2002,  we began to  implement  our
co-branding  strategy within our existing restaurant system.  "Host Restaurants"
continue to operate  pursuant to their current  franchise  agreements.  Existing
franchisees  executed an addendum to their  agreement which defined the terms of
our co-branding relationship.  As part of our co-branding strategy for the Miami
Subs  franchise  system,  an entirely new  marketing  approach was  developed to
include the name "Miami Subs Plus".  In January  2001, we began to implement our
co-branding  strategy  by  offering to the Miami Subs  franchise  community  the
ability to add Nathan's,  Kenny Rogers Roasters and Arthur Treachers'  signature
products to their menus.  During fiscal 2003, we intend to focus on  co-branding
within the Nathan's  system by adding the Kenny Rogers brand , and including the
Arthur Treacher's brand at additional Nathan's restaurants.

     To date,  the  Arthur  Treacher's  brand  has been  introduced  within  133
Nathan's,  Kenny Rogers Roasters and Miami Subs restaurants,  the Nathan's brand
has been added to the menu of 88 Miami Subs and Kenny Rogers restaurants,  while
the Kenny  Rogers  Roasters  brand has been  introduced  into 79 Miami  Subs and
Nathan's  restaurants.  We  have  introduced  the  Miami  Subs  brand  in  three
company-owned Nathan's and one Kenny Rogers franchised restaurants.

     We believe that our brand  offerings  compliment each other and will enable
us to market  franchises  of co- branded units and continue  co-branding  within
existing  franchised  units.  The Nathan's and Miami Subs products are typically
stronger  during  lunch while the Kenny Rogers  Roasters  and Arthur  Treachers'
products are generally stronger during dinner.

     We  expect  to  market  co-branded  units  within  the  United  States  and
internationally.  We believe that a multi- branded  restaurant  concept offering
strong lunch and dinner day parts will be very  appealing to both  consumers and
potential  franchisees.  Such restaurants  should allow the operator to increase
sales and  leverage  the cost of real  estate and other  fixed  costs  which may
provide  superior  investment  returns as compared to many  restaurants that are
single branded.

Licensing Program

     We license SMG,  Inc. to produce  packaged hot dogs and other meat products
according to Nathans'  proprietary  recipes and spice  formulations,  and to use
"Nathan's Famous" and related  trademarks to sell these products on an exclusive
basis in the United States to supermarkets, groceries and other outlets, thereby
providing foods for off-premises consumption.  The SMG agreement expires in 2014
and provides for royalties  ranging  between 3% to 5% of sales.  The  percentage
varies  based  on  sales  volume,  with  escalating  minimum  royalties.  Earned
royalties of  approximately  $1,724,000 in fiscal 2002 exceeded the  contractual
minimum established under the agreement. We believe that the overall exposure of
the brand and opportunity  for consumers to enjoy the "Nathan's  Famous" hot dog
in their homes helps promote "Nathan's Famous" restaurant patronage. Supermarket
sales of our hot dogs are  concentrated in the New York  metropolitan  area, New
England,  Florida,  California and certain other select markets.  Royalties from
SMG provided the majority of our fiscal 2002 retail license revenues.

                                       11

     In November 1997, we executed a license  agreement with J.J.  Mathews & Co,
Inc.  to  market a variety  of  Nathan's  packaged  menu  items for sale  within
supermarkets  and groceries.  The agreement  called for us to receive  royalties
based upon sales,  subject to minimum  annual  royalties,  as  specified  in the
agreement. During fiscal 2001 the license agreement was terminated.

     During fiscal 2002,  certain products were also distributed under licensing
agreements  with Gold Pure Food Product's  Co., Inc. and Herman Pickle  Packers,
Inc. Both companies  licensed the "Nathan's Famous" name for the manufacture and
sale of various  condiments  including mustard,  salsa,  sauerkraut and pickles.
These  products have been  distributed  on a limited  basis.  Fees and royalties
earned during fiscal 2002 have not been significant.

     We also  license the  manufacture  of the  proprietary  spices and marinade
which are used to produce  Nathans'  hot dogs and Kenny Rogers  chicken.  During
fiscal 2002 and 2001, we earned $249,000 and $284,000, respectively, under these
agreements.

Provisions and Supplies

     Our  proprietary  hot dogs are  produced by SMG,  Inc. in  accordance  with
Nathans' recipes,  quality standards and proprietary  spice  formulations.  John
Morrell & Company,  our licensee prior to SMG, has retained the right to produce
Nathans'  proprietary  spice  formulations.  Kenny Rogers  Roasters  proprietary
marinade and spice  formulations  are produced by  McCormick  and Co.,  Inc. All
other company  provisions  are  purchased and obtained from multiple  sources to
prevent  disruption in supply and to obtain  competitive  prices. We approve all
products and product specifications. We negotiate directly with our suppliers on
behalf of the entire  system  for all  primary  food  ingredients  and  beverage
products sold in the restaurants to ensure adequate supply of high quality items
at competitive prices.

     We  utilize  a  unified  source  for the  distribution  needs of all of our
restaurant  concepts  pursuant to a national  food  distribution  contract  with
Marriott Distribution Services.  This agreement enables our restaurant operators
to order  and  receive  deliveries  for the  majority  of their  food and  paper
products directly through this distributor.  We believe that this arrangement is
more efficient and cost effective than having multiple distributors.

Marketing, Promotion and Advertising

     We maintain advertising funds for local,  regional and national advertising
under  the  Nathan's  Famous  Systems,   Inc.  Franchise   Agreement.   Nathans'
franchisees  are generally  required to spend on local  marketing  activities or
contribute  to  the  advertising  funds  up to  2.5%  of  restaurant  sales  for
advertising and promotion. Marriott and National Restaurant Management, Inc. are
among  the  current  franchisees  who  are  not  subject  to  this  requirement.
Franchisee  contributions to the advertising fund for national marketing support
are  generally  based  upon  the  type  of  restaurant  and  its  location.  The
difference,  if any,  between 2.5% and the  contribution to the advertising fund
must be expended on local programs approved by us as to form, content and method
of dissemination.

     Throughout fiscal 2002, Nathans' primary marketing emphasis continued to be
focused on local store marketing  campaigns  featuring a value oriented strategy
supplemented  with  promotional   "Limited  Time  Offers."  We  anticipate  that
near-term  marketing efforts for Nathan's will continue to emphasize local store
marketing activities.

     In addition,  SMG promotes and  advertises the "Nathan's  Famous"  packaged
retail brand,  particularly in the New York metropolitan area,  California,  the
greater Boston area,  Phoenix,  Arizona and throughout  Florida. We believe that
the  advertising  by SMG  increases  brand  recognition  and thereby  indirectly
benefits Nathan's  restaurants in the areas in which SMG conducts its campaigns.
From time to time, we also participate with SMG in joint promotional activities.

     We maintain a separate  Production  Advertising  Fund for the  creation and
development of advertising,  marketing,  public relations,  research and related
programs for the Miami Subs system,  as well as for other activities that we may
deem appropriate.  Franchisee and company-operated restaurants contribute .5% of
each  restaurants'  gross sales to this fund. In addition,  we maintain  certain
Regional Advertising Funds in which franchised and company-operated  restaurants
in the region contribute 1.75% of each restaurants' gross sales. If a restaurant

                                       12


is  not  located  in  an  area  where  a  regional  advertising  fund  has  been
established,  the franchisee or company-operated restaurant is required to spend
at least 1.75% of the restaurants' gross sales for local advertising.

     Our Miami Subs  advertising  programs  principally use radio and print, and
carry  the  theme  that  Miami  Subs  offers a  variety  of menu  selections  at
competitive, fast food prices. Our Miami Subs radio advertisements are broadcast
principally  in markets where there are  sufficient  restaurants to benefit from
such  advertisements.  In the  summer  2001,  we used a  television,  radio  and
newsprint  campaign to introduce the new  co-branded  Miami Subs Plus concept in
Southern Florida.

     The  physical  facility  of each Miami  Subs  restaurant  represents  a key
component of our Miami Subs marketing  strategy.  The restaurants  have well-lit
exteriors  featuring a  distinctive  roof  design,  an  abundance of pastel neon
lights and a lively interior featuring a tropical motif which we believe creates
strong appeal during the day and night.

     We  maintain  separate  advertising  funds on behalf  of the  Kenny  Rogers
Roasters  franchise  system for regional and national  advertising  under the NF
Roasters Corp. Franchise Agreement.  Franchisees who signed up to participate in
the new system are  required  to  contribute  to the  advertising  funds .50% of
restaurant  sales  for  advertising  and  promotion  for the year  April 1, 1999
through  March  31,  2000 and  .75% of  restaurant  sales  for  advertising  and
promotion thereafter. However, contributions to the marketing fund for the years
April 1, 2000 through March 31, 2003 have been waived.  New franchisees  will be
expected to spend on local marketing activities or contribute to the advertising
funds up to 2.5% of restaurant sales for advertising and promotion.

     During the year, the Kenny Rogers  Roasters'  primary  marketing  focus has
been toward  utilizing  promotional  "Limited Time Offers".  We anticipate  that
near-term marketing efforts for Kenny Rogers Roasters will continue to emphasize
local store marketing activities.

Government Regulation

     We are subject to Federal Trade Commission  ("FTC")  regulation and several
state laws which regulate the offer and sale of franchises.  We are also subject
to  a  number  of  state  laws  which  regulate   substantive   aspects  of  the
franchisor-franchisee relationship.

     The FTC's "Trade  Regulation Rule Concerning  Disclosure  Requirements  and
Prohibitions  Concerning Franchising and Business Opportunity Ventures" requires
us to disclose certain information to prospective  franchisees.  Fifteen states,
including New York, also require similar disclosure. While the FTC rule does not
require  registration  or filing of the  disclosure  document,  fourteen  states
require  franchisors to register the disclosure  document (or obtain  exemptions
from that  requirement)  before  offering  or selling a  franchise.  The laws of
seventeen  other  states  require  some  form of  registration  under  "business
opportunity"  laws,  which sometimes apply to franchisors such as the franchisor
of the Nathan's Famous, Miami Subs, and Kenny Rogers Roasters systems.

     Laws that  regulate  one or  another  aspect  of the  franchisor-franchisee
relationship  presently exist in twenty-one states and the District of Columbia.
These laws regulate the franchise  relationship  by, for example,  requiring the
franchisor to deal with its franchisees in good faith,  prohibiting interference
with the right of free association among franchisees, limiting the imposition of
standards of performance on a franchisee,  and regulating  discrimination  among
franchisees in charges, royalties or fees. These laws have not precluded us from
seeking  franchisees in any given area.  Although these laws may also restrict a
franchisor  in  the  termination  of a  franchise  agreement  by,  for  example,
requiring "good cause" to exist as a basis for the  termination,  advance notice
to the  franchisee  of the  termination,  an  opportunity  to cure a default and
repurchase of inventory or other  compensation,  these provisions have not had a
significant effect on our operations.

     We are not aware of any pending  franchise  legislation in the U.S. that we
believe is likely to  significantly  affect our operations.  We believe that our
operations comply substantially with the FTC rule and state franchise laws.

                                       13


     Each  company-owned  and franchised  restaurant is subject to regulation by
federal  agencies and to licensing  and  regulation  by state and local  health,
sanitation,  safety,  fire and other  departments.  Difficulties  or failures in
obtaining the required  licenses or approvals could delay or prevent the opening
of a new restaurant.

     We are also subject to the Federal Fair Labor  Standards Act, which governs
minimum wages,  overtime,  working  conditions  and other  matters.  We are also
subject to other federal and state environmental regulations, which have not had
a material effect on our operations.  More stringent and varied  requirements of
local  governmental  bodies with respect to zoning,  land use and  environmental
factors  could delay or prevent  development  of new  restaurants  in particular
locations.  In addition,  the federal  Americans with  Disabilities  Act ("ADA")
applies  with  respect  to  the  design,  construction  and  renovation  of  all
restaurants in the United States.  Compliance with the ADA's  requirements could
delay or prevent the development  of, or renovations to,  restaurants in certain
locations, as well as add to the cost of such development or renovation.

     Each of the companies which manufactures, supplies or sells our products is
subject to  regulation by federal  agencies and to licensing  and  regulation by
state and local health, sanitation,  safety and other departments.  Difficulties
or failures by these  companies in obtaining the required  licenses or approvals
could adversely effect our revenues which are generated from these companies.

     Alcoholic beverage control  regulations  require each restaurant that sells
such products to apply to a state  authority and, in certain  locations,  county
and municipal  authorities,  for a license or permit to sell alcoholic beverages
on the premises. Typically, licenses must be renewed annually and may be revoked
or  suspended  for cause at any time.  Alcoholic  beverage  control  regulations
relate to numerous aspects of the daily operations of the restaurants, including
minimum  age of  customers  and  employees,  hours  of  operation,  advertising,
wholesale purchasing,  inventory control and handling, storage and dispensing of
alcoholic beverages.  At March 31, 2002, we offered for sale beer or wine in six
of our existing  company-operated  restaurants.  Each of these  restaurants have
current alcoholic beverage licenses  permitting the sale of these beverages.  We
have never had an alcoholic beverage license revoked.

     We  may be  subject  in  certain  states  to  "dram-shop"  statutes,  which
generally provide a person injured by an intoxicated person the right to recover
damages from an  establishment  which wrongfully  served alcoholic  beverages to
such  person.  We  carry  liquor  liability  coverage  as part  of our  existing
comprehensive  general  liability  insurance  and  have  never  been  named as a
defendant in a lawsuit involving "dram-shop" statutes.

     We believe that we operate in substantial compliance with applicable laws
and regulations governing our operations.

Employees

     At  March  31,  2002,  we had 557  employees,  of  whom  65 were  corporate
management and  administrative  employees,  75 were restaurant  managers and 417
were  hourly  full-time  and  part-time  food-service  employees.   Food-service
employees at five  locations are  represented  by Local  1115-NY,  a division of
District  1115,  AFL - CIO CLC,  under various  agreements  which will expire in
April 2003. We consider our employee  relations to be good and have not suffered
any strike or work stoppage for more than 30 years.

     We provide a training  program for managers and  assistant  managers of our
new company-owned and franchised  restaurants.  Hourly food workers are trained,
on  site,  by  managers  and  crew  trainers  following  company  practices  and
procedures outlined in our operating manuals.

Trademarks

     We hold  trademark  and service mark  registrations  for  NATHAN'S  FAMOUS,
NATHAN'S and Design,  NATHAN'S  FAMOUS SINCE 1916 and SINCE 1916 NATHAN'S FAMOUS
within the United States, with some of these marks holding corresponding foreign
trademark and service mark registrations in more than 20 jurisdictions.  We also
hold various related marks for restaurant services and some food items.

                                       14

     We have  registered the marks "MIAMI SUBS AND DESIGN" and "MIAMI SUBS GRILL
AND DESIGN" with the United States Patent and Trademark Office. In addition, the
marks have been registered in approximately 50 foreign countries.

     We have also filed the MIAMI SUBS PLUS  trademark  on February 15, 2001 and
an  Amendment  to  Alleged  Use on May 21,  2001.  MIAMI  SUBS PLUS is a pending
application  with the U.S.  Patent and  Trademark  Office.  It  generally  takes
approximately 18 months for the approval of an application.

     We  hold  trademark  and  service  mark  registrations  for  "KENNY  ROGERS
ROASTERS",  "KENNY ROGERS ROASTERS WOOD FIRE ROASTED  CHICKEN & DESIGN",  " DOWN
RIGHT  KICKIN BBQ  CHICKEN",  "EVERYONE  ELSE IS JUST PLAIN  CHICKEN",  "THERE'S
GOODNESS  HERE",  "YOU'RE  GONNA LOVE THIS  FOOD",  "YOUR  HEART IS IN THE RIGHT
PLACE",  "KENNY ROGERS TAKE IT HOME & DESIGN" and "KENNY ROGERS ROASTERS EXPRESS
&  DESIGN"  within  the  United  States.  Some of these  marks  are  covered  by
corresponding  foreign trademark and service mark  registrations in more than 80
jurisdictions.  The "Kenny Rogers Roasters" marks are subject to the terms of an
April 5, 1993 license from Mr. Kenny Rogers; that license agreement was assigned
to us on April 1, 1999, when we purchased  certain assets relating to the "Kenny
Rogers Roasters" franchise system.

     We believe that our trademarks and service marks provide  significant value
to us and are an important factor in the marketing of our products and services.
We believe  that we do not  infringe  on the  trademarks  or other  intellectual
property rights of any third parties.

Competition

     The  fast  food  restaurant  industry  is  highly  competitive  and  can be
significantly affected by many factors,  including changes in local, regional or
national  economic  conditions,  changes in consumer tastes,  consumer  concerns
about the nutritional  quality of quick-service food and increases in the number
of,  and  particular  locations  of,  competing  restaurants.  Factors  such  as
inflation,  increases in food, labor and energy costs, the availability and cost
of suitable sites,  fluctuating  interest and insurance  rates,  state and local
regulations  and  licensing  requirements  and the  availability  of an adequate
number  of  hourly  paid  employees  can also  adversely  affect  the fast  food
restaurant industry.

     Our  restaurants  compete with  numerous  restaurants  and  drive-in  units
operating on both a national and local basis,  including  major national  chains
with greater  financial  and other  resources  than ours.  Changes in pricing or
other  marketing  strategies by these  competitors can have an adverse impact on
our sales,  earnings  and growth.  We also compete  with local  restaurants  and
diners on the basis of menu diversity,  food quality, price, size, site location
and name recognition.  There is also active competition for management personnel
as well as suitable commercial sites for restaurants.

     We believe that our emphasis on our signature  products and the  reputation
of these products for taste and quality set us apart from our major competitors.
As fast food companies have  experienced  flattening  growth rates and declining
average sales per  restaurant,  some of them have adopted "value pricing" and or
deep  discount  strategies.  These  strategies  could have the effect of drawing
customers away from companies which do not engage in discount  pricing and could
also  negatively  impact the operating  margins of competitors  which attempt to
match their  competitors'  price reductions.  We have introduced our own form of
"value pricing," selling  combinations of different menu items for a total price
lower than the usual sale price of the individual items and other forms of price
sensitive  promotions.  We have expanded our value pricing  strategy by offering
multi-sized  alternatives  to our value  priced  combo  meals.  Extensive  price
discounting in the fast food industry could have an adverse effect on us.

     We also  compete  for the  sale of  franchises  with  many  franchisors  of
restaurants  and other business  concepts to qualified and  financially  capable
franchisees  and with numerous  companies for the sale and  distribution  of our
licensed hot dogs and other packaged foods,  within  supermarkets,  primarily on
the basis of reputation, flavor, quality and price.

                                       15

Item 2.  Properties
- ------   ----------

     Our principal  executive offices consist of approximately  9,700 sq. ft. of
leased space in a modern,  high-rise office building in Westbury, New York which
expires in November 2009. We also own Miami Subs' regional office  consisting of
approximately 8,500 sq. ft. in Fort Lauderdale,  Florida. We currently own three
restaurant properties  consisting of 2,650 sq. ft. Nathan's restaurant,  at 86th
Street in  Brooklyn,  New York  located on a 25,000 sq. ft. lot, a 2,400 sq. ft.
Miami Subs  restaurant in Largo,  FL located on a 47,000 sq. ft. lot and a 2,600
sq. Ft. Miami Subs  restaurant in Miami,  FL located on a 25,000 sq. ft. lot. At
March  31,  2002,  other  company-owned  restaurants  which  were  operating  or
developed  were  located in leased  space with  terms  expiring  as shown in the
following table:


                                                       Current Lease        Approximate
                                  Location            Expiration Date      Square Footage
                                  --------            ---------------      --------------
   Nathan's Restaurants
   --------------------
                                                                       
Coney Island                    Brooklyn, NY            December 2007           10,000
Coney Island Boardwalk          Brooklyn, NY            October 2002               440
Kings Plaza Shopping Center     Brooklyn, NY            July 2010                4,200
Long Beach Road                 Oceanside, NY           May 2011                 7,300
Central Park Avenue             Yonkers, NY             April 2010              10,000
Jericho Turnpike                Commack, NY             March 2003               3,200
Hempstead Turnpike              Levittown, NY           September 2004           4,100
Broad Hollow Road               Farmingdale, NY         April 2003               2,200
Jericho Home Depot              Jericho, NY             September 2004           1,500
Copiague Home Depot             Copiague, NY            April 2005               1,200
Flushing Home Depot             Flushing, NY            June 2005                1,500
Elmont Home Depot               Elmont, NY              October 2005             1,500
Union Home Depot                Union, NJ               January 2008               960
Staten Island Home Depot        Staten Island, NY       July 2007                1,680
Brooklyn Home Depot             Brooklyn, NY            March 2008                 950

   Kenny Rogers Roasters
   ---------------------
Commack Roasters                Commack, NY             October 2013             3,100
Rockville Centre Roasters       Rockville Centre, NY    April 2018               4,000

   Miami Subs Restaurants
   ----------------------
17th Street                     Ft. Lauderdale, FL      August 2003              3,000
Lauderhill                      Lauderhill, FL          May 2007                 4,000
South Miami                     Miami, FL               August 2006              3,500
Lejune and 11th                 Miami, FL               September 2002           2,500

     Leases for Nathan's restaurants typically provide for a base rent plus real
estate taxes,  insurance and other  expenses and, in some cases,  provide for an
additional  percentage  rent  based on the  restaurants'  revenues.  Many of the
Nathan's  leases also provide for renewal  options  ranging  between five and 25
years upon expiration of the prime lease.

     We assumed  the  leases for the two  properties  operated  as Kenny  Rogers
Roasters  from the previous  restaurant  operator.  These leases have  remaining
terms of 11 and 12 years and also  provide  for a base  rent  plus  real  estate
taxes,  insurance  and other  expenses.  We are  currently  seeking  to sell the
Rockville Centre restaurant and terminate the lease.

                                       16


     Properties  leased  by Miami  Subs  restaurants  generally  provide  for an
initial lease term of up to 20 years and renewal terms of five to 20 years.  The
leases generally  provide for fixed rents plus  adjustments  based on changes in
the consumer price index or percentage  rentals on gross sales.  Restaurants and
other  facilities  are leased or  sub-leased to  franchisees  or others on terms
which are  generally  similar  to the terms in our  lease  with the  third-party
landlord,  except that in certain cases the rent has been  increased.  We remain
liable for all lease costs when  properties  are  sub-leased to  franchisees  or
others.  At March 31, 2002, we were the  sublessor to 34 properties  pursuant to
these arrangements,  11 of the restaurants  leased/sub-leased  to franchisees or
others are located outside of Florida.

     Aggregate rental expense,  net of sublease income, under all current leases
amounted to $2,734,000 in fiscal 2002.

Item 3.  Legal Proceedings
- ------   -----------------

     We and our  subsidiaries  are from time to time  involved in  ordinary  and
routine litigation. We are also involved in the following litigation:

     Nathan's Famous, Inc. and Nathan's Famous Operating Corp. were named as two
of three defendants in an action commenced in July 2001, in the Supreme Court of
New  York,  Westchester  County.   According  to  the  amended  complaint,   the
plaintiffs,  a minor and her mother,  are  seeking  damages in the amount of $17
million against  Nathan's Famous and Nathan's Famous  Operating Corp. and one of
Nathan's Famous' former employees  claiming that the Nathan's entities failed to
properly supervise minor employees, failed to monitor its supervisory personnel,
and were negligent in hiring,  retaining and promoting the individual defendant,
who allegedly molested,  harassed and raped the minor plaintiff, who was also an
employee. On May 29, 2002, as a result of a mediation,  this action was settled,
subject to court approval.  In the event the court approves the settlement,  the
plaintiffs will be paid $650,000.

     Elizabeth B. Jackson and Joseph Jackson commenced an action, in the Circuit
Court of the Fifteenth Judicial Circuit, Palm Beach County, Florida in September
2001 against  Miami Subs and EKFD  Corporation,  a Miami Subs  franchisee  ("the
franchisee")  claiming  negligence  in  connection  with a slip and  fall  which
allegedly  occurred on the premises of the franchisee for  unspecified  damages.
Pursuant to the terms of the Miami Subs Franchise  Agreement,  the franchisee is
obligated to indemnify Miami Subs and hold them harmless against claims asserted
and  procured  an  insurance  policy  which  named  Miami Subs as an  additional
insured.  Miami Subs has denied any liability to Plaintiffs  and has made demand
upon the  franchisee's  insurer  to  indemnify  and  defend  against  the claims
asserted.  The insurer  has agreed to  indemnify  and defend  Miami Subs and has
assumed the defense of this action for Miami Subs.

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

         None.

                                       17

                                     PART II

Item 5.  Market for Registrant's Common Stock and Related Stockholder Matters
- ------   --------------------------------------------------------------------

Common Stock Prices

     Our common stock began trading on the  over-the-counter  market on February
26, 1993 and is quoted on the Nasdaq National Market System ("Nasdaq") under the
symbol  "NATH." The  following  table sets forth the high and low closing  share
prices per share for the periods indicated:



                                               High          Low
- --------------------------------------------------------------------------------
                                                    

Fiscal year ended March 31, 2002
    First quarter                            $ 3.50         $ 2.87
    Second quarter                             3.55           3.10
    Third quarter                              3.60           3.07
    Fourth quarter                             3.62           3.21

Fiscal year ended March 25, 2001
    First quarter                            $ 4.00         $ 2.75
    Second quarter                             3.94           2.88
    Third quarter                              3.81           2.56
    Fourth quarter                             3.88           2.88


At June 7, 2002 the closing price per share for our common stock, as reported by
Nasdaq was $3.8820.

Dividend Policy

     We have not declared or paid a cash  dividend on our common stock since our
initial  public  offering.  It is our Board of  Directors'  policy to retain all
available  funds to finance  the  development  and growth of our  business.  The
payment of cash  dividends in the future will be dependent upon our earnings and
financial requirements.

Shareholders

     As  of  June  7,  2002,  we  had  830  shareholders  of  record,  excluding
shareholders  whose shares were held by brokerage firms,  depositories and other
institutional firms in "street name" for their customers.

                                       18


Equity Compensation Plan Information

     The following  chart  summarizes the options and warrants  outstanding  and
available to be issued at March 31, 2002:


- ------------------------------ ---------------------------- ---------------------------- ----------------------------
        Plan Category          Number of securities to be    Weighted-average exercise      Number of securities
                                 issued upon exercise of       price of outstanding        remaining available for
                                 outstanding options and       options and warrants         future issuance under
                                        warrants                                          equity compensation plans
                                                                                            (excluding securities
                                                                                          reflected in column (a))

                                           (a)                          (b)                          (c)

- ------------------------------ ---------------------------- ---------------------------- ----------------------------
                                                                                         
  Equity compensation plans
approved by security holders                1,339,896                 $4.8083                     153,666
- ------------------------------ ---------------------------- ---------------------------- ----------------------------
  Equity compensation plans
  not approved by security
           holders                            800,000                 $3.5529                       -0-
- ------------------------------ ---------------------------- ---------------------------- ----------------------------
            Total                           2,139,896                 $4.3390                     153,666
- ------------------------------ ---------------------------- ---------------------------- ----------------------------

Item 6.  Selected Consolidated Financial Data
- ------- -------------------------------------


                                                                                Fiscal years ended
                                                        March 31,     March 25,      March 26,    March 28,    March 29
                                                           2002          2001          2000          1999        1998
                                                       -------------------------------------------------------------------
                                                                       (In thousands, except per share amounts)
Statement of Operations Data:
                                                                                                
Revenues:
   Sales                                                    $32,349        $34,799      $29,642     $23,964    $22,971
   Franchise fees and royalties                               7,944          8,814        5,906       3,230      3,062
   License royalties, investment and other income             4,106          3,561        2,343       1,953      2,393
                                                    -------------------------------------------------------------------
      Total revenues                                         44,399         47,174       37,891      29,147     28,426
                                                    -------------------------------------------------------------------
Costs and Expenses:
   Cost of sales                                             21,643         22,530       18,977      14,932     14,017
   Restaurant operating expenses                              7,788          8,964        8,208       5,780      6,411
   Depreciation and amortization                              1,661          1,791        1,358       1,065      1,035
   Amortization of intangible assets                            888            839          716         384        384
   General and administrative expenses                        9,292          8,978        8,222       4,722      4,755

                                       19


   Interest expense                                             256            310          198           1          6
   Impairment of long-lived assets                              685            127          465         302        ---
   Impairment of notes receivable                               185            151          840         ---        ---
   Other (income) expense                                      (210)           462          427        (349)       ---
                                                    -------------------------------------------------------------------
     Total costs and expenses                                42,188         44,152       39,411      26,837     26,608
                                                    -------------------------------------------------------------------
Income (loss) before provision (benefit)
  for income taxes                                            2,211          3,022      (1,520)       2,310      1,818
Provision (benefit) for income taxes                            962          1,416        (250)       (418)        290
                                                    -------------------------------------------------------------------
Net income (loss)                                             1,249          1,606     ($1,270)      $2,728     $1,528
                                                    ===================================================================

Per Share Data:
Net income (loss)
      Basic                                                   $0.18          $0.23      ($0.22)       $0.58      $0.32
      Diluted                                                 $0.18          $0.23      ($0.22)       $0.57      $0.32

Dividends                                                      ----           ----         ----        ----       ----

Weighted average shares used in computing
net income (loss)  per share
     Basic                                                    7,048          7,059        5,881       4,722      4,722
     Diluted (1)                                              7,083          7,098        5,881       4,753      4,749


Balance Sheet Data at End of Fiscal Year:
   Working capital (deficit)                                $ 9,565         $5,210      ($  322)    $ 3,708    $ 6,105
   Total assets                                              48,745         51,826       48,583      31,250     29,539
   Long term debt, net of current maturities                  1,220          1,789        3,131           0          9
   Stockholders' equity                                     $36,145        $35,031      $33,347     $26,348    $23,586
                                                    ===================================================================

Selected Restaurant Operating Data:
   Systemwide Restaurant Sales:
     Company-owned                                         $ 27,484        $30,946      $27,478     $21,981    $22,332
     Franchised                                             185,389        208,889      152,627      64,178     58,802
                                                    -------------------------------------------------------------------
       Total                                               $212,873       $239,835     $180,105     $86,159    $81,134
                                                    ===================================================================


Number of Units Open at End of Fiscal Year:
     Company-owned                                               22             25           32          25         27
     Franchised                                                 364            386          415         163        156
                                                    -------------------------------------------------------------------
       Total                                                    386            411          447         188        183
                                                    ===================================================================

Notes to Selected Financial Data
<FN>
(1)  Common stock  equivalents  have been excluded from the  computation for the
     year ended March 26, 2000 as the impact of their  inclusion would have been
     anti-dilutive.
</FN>

                                       20

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

Introduction

     As used in this Report,  the terms "we",  "us",  "our" and "Nathan's"  mean
Nathan's  Famous,  Inc.  and its  subsidiaries  (unless the context  indicates a
different meaning).

     During the fiscal year ended March 26, 2000, we completed two  acquisitions
that provided us with two highly recognized  brands. On April 1, 1999, we became
the franchisor of the Kenny Rogers Roasters  restaurant  system by acquiring the
intellectual  property  rights,  including  trademarks,  recipes  and  franchise
agreements of Roasters Corp. and Roasters Franchise Corp. On September 30, 1999,
we acquired  the  remaining  70% of the  outstanding  common stock of Miami Subs
Corporation  we did not already own. Our revenues are generated  primarily  from
operating company-owned restaurants and franchising the Nathan's, Miami Subs and
Kenny Rogers restaurant concepts,  licensing agreements for the sale of Nathan's
products within supermarkets and selling products under Nathan's Branded Product
Program.  The Branded  Product Program  enables  foodservice  operators to offer
Nathans' hot dogs and other  proprietary items for sale within their facilities.
In conjunction  with this program,  foodservice  operators are granted a limited
use of the Nathans'  trademark  with respect to the sale of hot dogs and certain
other proprietary food items and paper goods.

     In  addition to plans for  expansion  through  franchising  and our Branded
Product  Program,  Nathan's  is  continuing  to  capitalize  on the  co-branding
opportunities  within  its  existing  restaurant  system.  To date,  the  Arthur
Treacher's brand has been introduced within 133 Nathan's,  Kenny Rogers Roasters
and Miami Subs restaurants,  the Nathan's brand has been added to the menu of 88
Miami Subs and Kenny Rogers  restaurants,  while the Kenny Rogers Roasters brand
has been introduced into 79 Miami Subs and Nathan's  restaurants.  We have begun
testing the Miami Subs brand in three company-owned Nathan's restaurants and one
Kenny Rogers franchised restaurant.

     In connection  with our acquisition of Miami Subs, we determined that up to
18 underperforming restaurants would be closed pursuant to our divestiture plan.
Through March 31, 2002, we have terminated leases on 15 of those properties.  We
continue to market two of those properties for sale and terminated the lease for
the last unit upon the lease  expiration  in May  2002.  We also  terminated  10
additional leases for properties outside of the divestiture plan.

     In the wake of the events of September 11, 2001, we have experienced  lower
sales  at   company-owned   restaurants  and  lower  royalties  from  franchised
restaurants that operate in markets which are significant  tourist  destinations
such as Las Vegas and South  Florida.  During the initial  months  subsequent to
September 11, we realized  declines at our franchised  restaurants  operating at
airports  throughout  the United  States as a result of the  overall  decline in
airline traffic.

     At March 31, 2002,  our combined  system  consisted  of 364  franchised  or
licensed units, 22 company-owned  units and approximately 1,500 Nathan's Branded
Product  points of sale that feature  Nathan's  world famous  all-beef hot dogs,
located in 39 states,  the  District of Columbia  and 14 foreign  countries.  At
March 31, 2002, our company-owned  restaurant system included 16 Nathan's units,
four Miami Subs units and two Kenny  Rogers  Roasters  units,  as compared to 17
Nathan's  units,  six Miami Subs units and two Kenny  Rogers  Roasters  units at
March 25, 2001.

Critical Accounting Policies and Estimates

     Our  consolidated  financial  statements and the notes to our  consolidated
financial  statements  contain  information  that is pertinent  to  management's
discussion and analysis.  The preparation of financial  statements in conformity
with  accounting  principles  generally  accepted in the United States  requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities and disclosures of contingent assets and liabilities.  We
believe the following critical accounting policies involve additional management
judgement  due to the  sensitivity  of the methods,  assumptions  and  estimates
necessary in determining the related asset and liability amounts.

     Statement of Financial Accounting  Standards,  or SFAS No. 121, "Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
Of,"  requires  management   judgements   regarding  the  future  operating  and
disposition  plans  for  underperforming   assets,  and  estimates  of  expected
realizable  values  for  assets  to be  sold.  The  application  of SFAS 121 has

                                       21


affected the amounts and timing of charges to operating results in recent years.
We evaluate possible impairment of each restaurant  individually,  and record an
impairment  charge  whenever we determine  that  impairment  factors  exist.  We
consider a history of restaurant operating losses to be the primary indicator of
potential  impairment  of a  restaurant's  carrying  value.  We have  identified
certain  restaurants that have been impaired and recorded  impairment charges of
approximately $685,000 (relating to two restaurants),  $127,000 (relating to one
restaurant) and $465,000  (relating to three  restaurants)  in the  consolidated
statements of operations for fiscal years 2002, 2001 and 2000, respectively.

     Statement of Financial Accounting  Standards,  or SFAS No. 114, "Accounting
by Creditors for Impairment of a Loan," requires management judgements regarding
the future  collectibility  of notes  receivable and the underlying  fair market
value of collateral.  We consider the following  factors when  evaluating a note
for  impairment:  1)  indications  that the  borrower is  experiencing  business
problems such as operating  losses,  marginal working  capital,  inadequate cash
flow or business  interruptions;  2) whether  the loan is secured by  collateral
that is not readily  marketable;  or 3) whether the collateral is susceptible to
deterioration in realizable value. When determining possible impairment, we also
assess our future  intention to extend  certain  leases beyond the minimum lease
term and the note  holder's  ability to meet its  obligation  over that extended
term. We have  identified  certain notes  receivable that have been impaired and
recorded  impairment charges of approximately  $185,000 (relating to two loans),
$151,000  (relating  to one loan) and  $840,000  (relating  to six loans) in the
consolidated  statements  of  operations  for fiscal years 2002,  2001 and 2000,
respectively.

     In the normal course of business,  we extend credit to franchisees  for the
payment of ongoing  royalties  and to trade  customers  of our  Branded  Product
Program.  Notes  and  accounts  receivable,  net,  as shown on our  consolidated
balance  sheets were net of allowances for doubtful  accounts.  An allowance for
doubtful  accounts  is  determined  through  analysis  of the aging of  accounts
receivable at the date of the financial statements, assessment of collectibility
based upon  historical  trends and an  evaluation  of the impact of current  and
projected  economic  conditions.  In the  event  that  the  collectibility  of a
receivable is doubtful,  the associated  revenue is not recorded until the facts
and  circumstances  change in accordance with Staff  Accounting  Bulletin SAB No
101, "Revenue Recognition".

     We are self-insured for portions of our general liability coverage. As part
of our risk management strategy,  our insurance programs include deductibles for
each  incident  and in the  aggregate  for a policy  year.  As such,  we  accrue
estimates of our ultimate self insurance costs throughout the policy year. These
estimates have been developed  based upon our historical  trends,  however,  the
final  cost of many of these  claims  may not be known for five years or longer.
Accordingly,  our annual self insurance  costs may be subject to adjustment from
previous estimates as facts and circumstances change.

     Statement of Financial Accounting Standards,  or SFAS No. 142, Goodwill and
Other  Intangible  Assets,  requires  that goodwill and  intangible  assets with
indefinite  lives will no longer be amortized but will be reviewed  annually (or
more  frequently  if  impairment  indicators  arise) for  impairment,  requiring
significant  management  judgement.  Separable  intangible  assets  that are not
deemed to have indefinite  lives will continue to be amortized over their useful
lives (but with no maximum life). The amortization  provisions of SFAS 142 apply
to goodwill and intangible  assets acquired after June 30, 2001.  There are also
transition provisions that apply to business combinations  completed before July
1, 2001,  that were  accounted for by the purchase  method.  With respect to its
goodwill  and  intangible  assets  acquired  prior to July 1, 2001,  Nathan's is
required to adopt SFAS 142 effective in its next fiscal year,  commencing  April
1,  2002.  Nathan's  will no  longer  amortize  existing  goodwill  and  certain
intangibles  having  indefinite  lives,  thus reducing  amortization  expense by
approximately  $600,000 per year. We expect to complete our impairment  analysis
during the first  quarter  fiscal  2003 and expect to  recognize  an  impairment
charge of approximately $12 to $13 million upon adoption of SFAS No. 142.


Results of Operations

Fiscal Year Ended March 31, 2002 Compared to Fiscal Year Ended March 25, 2001

Revenues
- --------

     Total  sales  decreased  by  7.0%  or  $2,450,000  to  $32,349,000  for the
fifty-three  weeks ended March 31, 2002  ("fiscal  2002  period") as compared to
$34,799,000 for the fifty-two weeks ended March 25, 2001 ("fiscal 2001 period").
Sales from the Branded  Product  Program  increased  by 26.2% or  $1,011,000  to
$4,864,000  for the fiscal 2002 period as compared to sales of $3,853,000 in the

                                       22


fiscal 2001 period. Company-owned restaurant sales decreased 11.2% or $3,461,000
to  $27,485,000  from   $30,946,000   primarily  due  to  operating  nine  fewer
company-owned  stores as compared to the prior fiscal  period and lower sales at
the two new  restaurants  that began  operating  during the fiscal 2001  period.
These  reductions  were partially  offset by sales during the fiscal 2002 period
from a restaurant  that was closed for renovation  during the fiscal 2001 period
and increased  sales at the Coney Island  restaurant  during the summer  season.
Fiscal  2002 was a 53 week  reporting  period  while  fiscal  2001 was a 52 week
reporting  period.  Approximately  $390,000 in restaurant  sales were  generated
during the additional  week of  operations.  The unit reduction is the result of
our franchising two  company-owned  restaurants,  transferring one company-owned
restaurant  to a  franchisee  pursuant to a management  agreement,  closing four
unprofitable   company-owned  units  (including  three  Miami  Subs  restaurants
pursuant  to our  divesture  plan),  selling  one unit  pursuant  to an order of
condemnation  and closing one unit due to its lease  expiration.  The  financial
impact  associated  with  these nine  restaurants  lowered  restaurant  sales by
$3,749,000  and  improved  restaurant  operating  profits by $30,000  versus the
fiscal 2001  period,  excluding  any one time gains or  royalties to be received
from restaurants sold to franchisees. Comparable restaurant sales (consisting of
15 Nathan's  and four Miami Subs  restaurants  that have been  operating  for 18
months or longer as of the  beginning of the fiscal year) during the  comparable
52 week period increased by 2.5% versus the fiscal 2001 period.

     Franchise fees and royalties decreased by 9.9% or $870,000 to $7,944,000 in
the fiscal  2002  period  compared  to  $8,814,000  in the fiscal  2001  period.
Franchise royalties decreased by $1,299,000 or 16.1% to $6,761,000 in the fiscal
2002 period as  compared  to  $8,060,000  in the fiscal  2001  period.  Domestic
franchise restaurant sales decreased by 11.2% to $185,389,000 in the fiscal 2002
period as compared to  $208,889,000  in the fiscal 2001 period.  The majority of
this decline is due to fewer franchised  restaurants operating during the fiscal
2002 period as compared to the fiscal  2001  period.  During the initial  months
subsequent to September  11, 2001,  we have  experienced  lower  royalties  from
franchised  restaurants  that operate in markets which are  significant  tourist
destinations,  such  as  Las  Vegas  and  South  Florida,  and  from  franchised
restaurants  operating  at  airports  throughout  the  United  States.   Further
contributing to the decline is an increase in the amount of royalties  deemed to
be unrealizable.  At March 31, 2002, 364 franchised or licensed restaurants were
operating as compared to 386  franchised  or licensed  restaurants  at March 25,
2001.  Franchise  fee income  derived  from new  openings  and  co-branding  was
$875,000  in the fiscal  2002  period as compared to $754,000 in the fiscal 2001
period.  This  increase was primarily  attributable  to the fees earned from the
co-branding  initiative within the existing restaurant system. During the fiscal
2002 period,  18 new  franchised or licensed units opened and 47 units have been
co- branded.  During the fiscal 2002 period we realized  $308,000 in  connection
with forfeited development fees.

     License  royalties were $2,038,000 in the fiscal 2002 period as compared to
$1,958,000  in the fiscal 2001  period.  This  increase is  comprised  of higher
royalties  earned from sales by SMG,  Inc.,  Nathans'  licensee  for the sale of
Nathan's frankfurters within supermarkets and club stores.

     Investment and other income was $2,068,000 in the fiscal 2002 period versus
$1,603,000  in the fiscal 2001 period.  During the fiscal 2002 period,  Nathan's
recognized  net  gains  of  1,226,000  in  connection   with  the  sale  of  two
company-owned restaurants and a third non-restaurant property. During the fiscal
2002 period,  Nathans' investment and interest income was approximately $342,000
higher  than  in  the  fiscal  2001  period  due  primarily  to  differences  in
performance of the financial markets between the two periods. In the fiscal 2001
period,  Nathan's recognized income of approximately $479,000 in connection with
the  introduction  of a consolidated  food  distribution  agreement and earned a
$500,000  transfer  fee in  connection  with a change in  ownership  of Nathan's
licensee, SMG Inc.

Costs and Expenses
- ------------------

     Cost of sales  decreased  by  $887,000  to  $21,643,000  in the fiscal 2002
period  from  $22,530,000  in the fiscal  2001  period.  During the fiscal  2002
period,  restaurant  cost of sales were lower  than the  fiscal  2001  period by
approximately $1,986,000. Restaurant cost of sales were reduced by approximately
$2,423,000   as  a  result  of  operating   fewer   company-owned   restaurants.
Additionally,  lower cost of sales at the two Kenny Rogers Roasters  restaurants
opened  last  year  offset  the  higher  costs  at our  comparable  restaurants.
Notwithstanding  the lower costs and expenses of the two Kenny  Rogers  Roasters
restaurants, these restaurants continued to underperform.  Consequently, we have
decided to sell the Kenny Rogers Roasters  restaurant in Rockville  Centre,  New
York. The cost of restaurant  sales at our  comparable  units as a percentage of
restaurant sales was 62.5% in the fiscal 2002 period as compared to 61.3% in the
fiscal 2001 period due primarily to higher labor and related costs. Higher costs
of  approximately  $1,100,000 were incurred in connection with the growth of our

                                       23


Branded Product Program and higher product costs incurred for much of the fiscal
2002 period.  During the first twenty-six weeks of fiscal 2002, commodity prices
of our  primary  meat  products  were at their  highest  levels in recent  years
causing the majority of the cost increase.  In response, we raised retail prices
on a  selective  basis  in an  attempt  to  partially  offset  these  increases.
Beginning  in the third  quarter  fiscal 2002 these costs were  lowered to their
historical levels.  However, should costs escalate again for an extended period,
we may determine to further  examine our pricing  structure to attempt to reduce
the impact on our margins.

     Restaurant  operating expenses decreased by $1,176,000 to $7,788,000 in the
fiscal  2002  period  from  $8,964,000  in the fiscal  2001  period.  Restaurant
operating  costs  were  lower  in  the  fiscal  2002  period  by   approximately
$1,357,000, as compared to the fiscal 2001 period as a result of operating fewer
restaurants.  Restaurant  operating  expenses of the two restaurants opened last
year were $92,000  lower during the fiscal 2002 period due in part to the higher
costs  attributable  to last years'  openings.  These  reductions  in restaurant
operating  expenses  were  partially  offset  by an  increase  of  approximately
$268,000 at the comparable  restaurants  which were  primarily  driven by higher
marketing and insurance costs.

     Depreciation  and  amortization  decreased by $130,000 to $1,661,000 in the
fiscal 2002 period from $1,791,000 in the fiscal 2001 period. Lower depreciation
expense of  operating  fewer  company-owned  restaurants  during the fiscal 2002
period  versus  the  fiscal  2001  period  was  partially  offset by  additional
depreciation expense attributable to last year's capital spending.

     Amortization of intangibles  increased by $49,000 to $888,000 in the fiscal
2002 period from $839,000 in the fiscal 2001 period. Amortization of intangibles
increased  as a result of last years' final  purchase  price  allocation  of the
Miami Subs acquisition.

     General and administrative  expenses increased by $314,000 to $9,292,000 in
the fiscal 2002 period as compared to $8,978,000 in the fiscal 2001 period.  The
increase in general and  administrative  expenses  was due  primarily  to higher
legal  and  professional  expenses  of  approximately   $544,000,   including  a
litigation  expense of $450,000,  and higher bad debts of approximately  $76,000
which were partly offset by lower personnel and incentive  compensation  expense
of approximately $389,000.

     Interest  expense was $256,000 during the fiscal 2002 period as compared to
$310,000  during the fiscal 2001  period.  The  reduction  in  interest  expense
relates primarily to the repayment of outstanding debt between the two periods.

     Impairment  charges on fixed  assets of  $685,000  during  the fiscal  2002
period and $127,000 during the fiscal 2001 period reflect  write-downs  relating
to two  under-performing  stores  in the  fiscal  2002  period  and  one  under-
performing store in the fiscal 2001 period.

     Impairment  charges on notes  receivable of $185,000 during the fiscal 2002
period and $151,000  during the fiscal 2001 period relate to  write-downs of two
and one notes receivable, respectively.

     Other income of $210,000 in the fiscal 2002 period  represents the reversal
of a previously  recorded  litigation  provision  for an award that was settled,
upon  appeal,  in our favor.  Other  expense of $462,000  during the fiscal 2001
period relates  primarily to lease  termination  expenses of units that were not
part of the final divestiture plan of $463,000.

Income Tax Expense
- ------------------

     In the fiscal 2002 period,  the income tax  provision was $962,000 or 43.5%
of income  before  income  taxes as  compared to  $1,416,000  or 46.9% of income
before income taxes in the fiscal 2001 period.


Fiscal Year Ended March 25, 2001 Compared to Fiscal Year Ended March 26, 2000

     Effective  October 1, 1999, the results of Miami Subs Corporation have been
included in the  consolidated  results of Nathan's  Famous,  Inc. Our results of
operations  for the 52 weeks ended March 26, 2000  included  the  operations  of

                                       24


Miami Subs for  approximately 26 weeks as compared to including 52 weeks of such
operations  for the period  ended  March 25,  2001.  The  results of Miami Subs'
operations  for the  twenty-six  week period ended  September 24, 2000 have been
separately  stated to quantify that impact on the fifty-two  weeks of operations
for the non-comparable period.


Revenues
- --------

     Total  sales  increased  by  17.4% or  $5,157,000  to  $34,799,000  for the
fifty-two  weeks  ended  March 25, 2001  ("fiscal  2001  period") as compared to
$29,642,000 for the fifty-two weeks ended March 26, 2000 ("fiscal 2000 period").
Of the total increase,  sales increased by $5,968,000 during the twenty-six week
period ended September 24, 2000 as a result of the Miami Subs  acquisition  made
last year, offset by a sales decline of $811,000  primarily due to the operation
of 18 fewer  company-owned  stores as compared to the prior fiscal  period which
was partly offset by sales from newly opened  restaurants and increased sales of
our Branded Products. This unit reduction is the result of our franchising eight
company-owned  restaurants,  transferring  one  company-owned  restaurant  to  a
franchisee  pursuant  to a  management  agreement,  closing  seven  unprofitable
company-owned  units  (including  three Miami Subs  restaurants  pursuant to our
divesture  plan) and closing two units due to lease  expirations.  The financial
impact  associated  with  these  18  restaurants  lowered  restaurant  sales  by
$4,299,000  and improved  restaurant  operating  profits by $135,000  versus the
fiscal 2000 period. Additionally, one unit was temporarily closed during part of
the fiscal 2001  period for  renovation.  This unit re- opened in October  2000.
Comparable  restaurant sales of the company-owned  Nathan's brand (neither Miami
Subs nor Roasters  company-owned  restaurants were deemed to be comparable units
based upon their period of operation  under our ownership) also declined by 1.5%
versus the fiscal 2000 period,  due  principally to weakness  experienced at the
Coney  Island  restaurant  primarily  attributable  to the  unfavorable  weather
conditions  experienced  earlier in the  fiscal  year.  During  the fiscal  2001
period, sales from two new company-owned restaurants were $2,343,000. Sales from
the Branded Product Program increased by 78.1% to $3,853,000 for the fiscal 2001
period as compared to sales of $2,163,000 in the fiscal 2000 period.

     Franchise fees and royalties increased by 49.2% or $2,908,000 to $8,814,000
in the fiscal 2001  period  compared to  $5,906,000  in the fiscal 2000  period.
Increases in franchise  fees and  royalties  during the  twenty-six  week period
ended  September 24, 2000  resulting from the Miami Subs  acquisition  made last
year was  $2,397,000.  Franchise  sales of Nathan's  three  restaurant  concepts
increased  by 36.9% to  $208,889,000  in the fiscal  2001  period as compared to
$152,627,000  in the fiscal 2000 period due  primarily to the inclusion of Miami
Subs  franchise  system  sales for the entire  fiscal  2001  period  compared to
twenty-six weeks for the fiscal 2000 period. Franchise royalties were $8,060,000
in the fiscal 2001 period as compared to  $5,167,000  in the fiscal 2000 period.
Franchise  fee  income  derived  from  new  unit  openings  and our  co-branding
initiative  were  $754,000  in the fiscal 2001 period as compared to $739,000 in
the fiscal 2000 period.  This increase was primarily  attributable to the number
of franchised  units opened between the two periods,  franchise fees earned from
the  co-branded  restaurant  conversions  and  the  difference  between  expired
franchise fees recognized into income. During the fiscal 2001 period,  seventeen
new franchised or licensed units opened.

     License  royalties were $1,958,000 in the fiscal 2001 period as compared to
$1,906,000 in the fiscal 2000 period. Royalties earned from the sale of Nathan's
frankfurters within  supermarkets and club stores were approximately  $1,614,000
during the fiscal 2001 period as compared to  $1,432,000  during the fiscal 2000
period.  Royalties  from  the  sale of  proprietary  spices  and  marinade  were
approximately  $228,000 in the fiscal 2001 period as compared to $184,000 in the
fiscal 2000 period.  During the fiscal 2001 period,  we  terminated an agreement
with a  licensee  which  lowered  our  revenue  for the  fiscal  2001  period by
approximately $125,000 as compared to the fiscal 2000 period.

     Equity in losses of unconsolidated affiliate of $163,000 in the fiscal 2000
period represented Nathans'  proportionate share of Miami Subs' net loss for the
period March 1, 1999 through  September  30, 1999,  which has been reported on a
one month lag since the  acquisition  of the 30% equity  interest.  Included  in
Miami Subs' net loss for the period were merger costs of $325,000.

     Investment  and other income  increased by  $1,003,000 to $1,603,000 in the
fiscal 2001 period versus $600,000 in the fiscal 2000 period. Increases in other
income during the twenty-six week period ended September 24, 2000 as a result of
the Miami Subs acquisition  made last year was $392,000.  During the fiscal 2001
period Nathan's  recognized income of approximately  $694,000 in connection with
the  introduction  of a  consolidated  food  distribution  system  for its three
restaurant  concepts and the ongoing  recognition of deferred marketing support.
The increase is also  attributable to a transfer fee of $500,000 that was earned

                                       25

in  connection  with a change in  ownership  of  Nathan's  licensee,  SMG,  Inc.
Investment  income was  approximately  $756,000 less than the fiscal 2000 period
due primarily to the difference in performance of the financial  markets between
the two  periods  which  was  partially  offset  by  higher  interest  income of
approximately $195,000.

Costs and Expenses
- ------------------

     Cost of sales  increased by  $3,553,000 to  $22,530,000  in the fiscal 2001
period from $18,977,000 in the fiscal 2000 period.  Of the total increase,  cost
of sales  increased  by  $3,837,000  during the  twenty-six  week  period  ended
September  24,  2000 as a result of the Miami Subs  acquisition  made last year.
Cost of sales  attributable  to two new  company-owned  restaurants  along  with
higher  labor  costs in the  Nathan's  brand  partially  offset  lower  costs of
operating fewer company-owned restaurants totaling $2,969,000 as compared to the
fiscal 2000 period.  The cost of restaurant  sales at Nathans'  comparable units
was 60.2% as a  percentage  of  restaurant  sales in the fiscal  2001  period as
compared to 60.0% as a percentage of restaurant  sales in the fiscal 2000 period
due  primarily  to  higher  labor  costs   (neither   Miami  Subs  nor  Roasters
company-owned  restaurants  were deemed to be comparable  units based upon their
period  of  operation  under  our  ownership).  Higher  cost of  sales  totaling
approximately  $1,152,000  were  incurred in  connection  with the growth of the
Branded Product Program.

     Restaurant  operating  expenses  increased by $756,000 to $8,964,000 in the
fiscal  2001  period  from  $8,208,000  in the fiscal  2000  period.  Restaurant
operating  expenses  increased by $1,687,000  during the twenty-six  week period
ended  September  24, 2000 as a result of the Miami Subs  acquisition  made last
year.  Lower costs of $1,622,000 were  attributable to the closed  company-owned
restaurants as compared to the end of fiscal 2000 which were partially offset by
higher  costs  of  approximately   $735,000  from  operating  two  new  Roasters
restaurants and higher utility costs at company-owned comparable restaurants.

     Depreciation  and  amortization  increased by $433,000 to $1,791,000 in the
fiscal 2001  period from  $1,358,000  in the fiscal  2000  period.  Depreciation
expense  increased by $403,000 during the twenty-six week period ended September
24, 2000 as a result of the Miami Subs acquisition made last year.  Depreciation
expense attributable two new company-owned restaurants and the remaining capital
spending  for  the  fiscal  2001  period  was  partially  offset  by  the  lower
depreciation  expense of operating fewer  company-owned  restaurants  versus the
fiscal 2000 period.

     Amortization of intangibles increased by $123,000 to $839,000 in the fiscal
2001 period from $716,000 in the fiscal 2000 period primarily as a result of the
Miami Subs acquisition made last year which is attributable to intangible assets
acquired and the amortization of the excess purchase price.

     General and administrative  expenses increased by $756,000 to $8,978,000 in
the fiscal  2001 period as compared  to  $8,222,000  in the fiscal 2000  period.
General and administrative expenses increased by approximately $1,562,000 during
the  twenty-six  week period ended  September  24, 2000 as a result of the Miami
Subs acquisition made last year. General and administrative expenses,  excluding
the impact of Miami Subs,  decreased by $806,000 primarily due to lower bad debt
expense of approximately $739,000 and certain rebates of approximately $178,000,
which were  partially  offset by higher  spending in connection  with  personnel
costs and incentive compensation of approximately $245,000.

     Interest  expense was $310,000 during the fiscal 2001 period as compared to
$198,000 during the fiscal 2000 period.  Interest expense increased  principally
due to the different periods of time that Miami Subs has been owned by Nathan's,
which  expense  has been  reduced by the  repayment  of some of the Miami  Subs'
assumed debt since the date of the acquisition.

     Impairment  charges on notes  receivable of $151,000 during the fiscal 2001
period and $840,000  during the fiscal 2000 period relate to  write-downs of one
and six notes receivable, respectively.

     Impairment  charges on fixed  assets of  $127,000  during  the fiscal  2001
period and $465,000 during the fiscal 2000 period reflect  write-downs  relating
to one  under-performing  store in the  fiscal  2001  period  and  three  under-
performing stores in the fiscal 2000 period.

                                       26


     Other expense of $462,000  during the fiscal 2001 period relates  primarily
to  lease  termination  expenses  of  units  that  were  not  part of the  final
divestiture  plan of $463,000.  During the fiscal 2000 period,  other expense of
$427,000  included  approximately  $191,000 in lease expense  resulting from the
default of subleases and $236,000 in connection with the satisfaction of certain
financial guarantees.

Income Tax Expense
- ------------------

     In the fiscal 2001 period, the income tax provision was $1,416,000 or 46.9%
of income before income taxes as compared to an income tax benefit of ($250,000)
or(16.4%) of loss before income taxes in the fiscal 2000 period. These rates are
higher than the statutory  federal tax rate due to the effect of state and local
taxes and certain nondeductible expenses. Nathan's has agreed to accept an offer
by the  Internal  Revenue  Service to conclude  the Miami Subs tax audit for the
years 1991  through  1996.  As part of that  agreement,  Nathan's  expects  that
certain amortization of intangible assets previously deducted by Miami Subs will
be reversed and will not be deductible in the future.

Liquidity and Capital Resources

     Cash  and  cash  equivalents  at  March  31,  2002  aggregated  $1,834,000,
decreasing  by  $2,491,000  during the fiscal 2002  period.  At March 31,  2002,
marketable  securities  and  investment  in  limited  partnership  increased  by
$4,171,000 from March 25, 2001 to $8,819,000 and net working  capital  increased
to $9,565,000 from $5,210,000 at March 25, 2001.

     Cash  used in  operations  of  $3,081,000  in the  fiscal  2002  period  is
primarily  attributable  to  net  income  of  $1,249,000,  non-cash  charges  of
$4,195,000,  including  depreciation and amortization of $2,549,000,  impairment
charges of  $870,000,  deferred  taxes of $509,000  and  provision  for doubtful
accounts of  $267,000,  in addition to a decrease in other  assets of  $104,000,
which  were more than  offset by  decreases  in  accounts  payable  and  accrued
expenses of $2,538,000,  an increase in marketable  securities and investment in
limited  partnership  of $4,171,000,  an increase in prepaid  expenses and other
current assets of $295,000, an increase in inventories of $69,000 and a decrease
in deferred franchise fees of $324,000.

     Cash provided by investing  activities of $2,078,000 is comprised primarily
of  proceeds   from  the  sale  of  two   company-owned   restaurants   and  one
non-restaurant  property  totaling  $3,348,000.  On May 1, 2001,  pursuant to an
order  of  condemnation,  we sold a  company-owned  restaurant  to the  State of
Florida for  $1,475,000,  net of estimated  expenses of $25,000,  and repaid the
outstanding  mortgage  of  approximately  $793,000  plus  accrued  interest.  We
successfully  appealed the value of the property that was condemned by the State
of Florida and were awarded an additional $850,000 in November 2001. On June 22,
2001, we also sold our  restaurant in the Paramus Park Mall to a franchisee  for
$400,000 in cash and concurrently entered into a sub-lease for the property.  On
January  17,  2002,  we  also  sold  a  non-restaurant  location  for  $575,000.
Additionally,  $2,082,000 was expended  relating to capital  improvements of the
company-owned  restaurants  and other fixed asset  additions  and was  partially
offset by repayments on notes receivable of $812,000.

     Cash used in financing  activities of $1,488,000  represents  repayments of
notes payable and obligations  under capital leases in the amount of $1,353,000.
The  majority  of the  repayments  arose from the  repayment  of an  outstanding
mortgage of approximately  $793,000 plus accrued interest in connection with the
condemnation of a company-owned restaurant by the State of Florida, as described
above.

     On September 14, 2001,  Nathan's was authorized to purchase up to 1 million
shares of its  common  stock.  Pursuant  to our  stock  repurchase  program,  we
repurchased 41,691 shares of common stock in open market transactions at a total
cost of $135,000 as of March 31, 2002. On April 10, 2002, we repurchased 751,000
shares of common stock in a private transaction at a total cost of $2,741,500.

     In connection  with our acquisition of Miami Subs, we determined that up to
18 underperforming restaurants would be closed pursuant to our divestiture plan.
Through March 31, 2002, we have terminated leases on 15 of those properties.  We

                                       27

are continuing to market two of the remaining properties for sale and terminated
the lease for the last unit upon the lease  expiration  in May 2002. As of March
31,  2002,  we have  accrued  approximately  $1,461,000  and  made  payments  of
approximately $1,273,000 for lease obligations and termination costs, as part of
the  acquisition,  for units with total  future  minimum  lease  obligations  of
$7,680,000 with remaining lease terms of one year up to  approximately 17 years.
We may  incur  future  cash  payments,  consisting  primarily  of  future  lease
payments,  including costs and expenses  associated with terminating  additional
leases, that were not part of our divestiture plan.

     We expect  that we will make  additional  investments  in certain  existing
restaurants  in the  future  and that we will fund  those  investments  from our
operating cash flow. We do not expect to incur significant capital  expenditures
to develop new company-owned restaurants during our fiscal year ending March 30,
2003.

     There are  currently 34  properties  that we either own or lease from third
parties which we lease or sublease to franchisees and non-franchisees. We remain
contingently   liable  for  all  costs   associated   with   these   properties.
Additionally,  we guaranteed financing on behalf of certain franchisees with two
third party lenders.  Our maximum  obligation for loans funded by the lenders as
of March 31, 2002 was approximately $1.7 million.

     Management believes that available cash, marketable investment  securities,
and internally  generated funds should provide sufficient capital to finance our
operations  for at least  the next  twelve  months.  We  maintain  a  $7,500,000
uncommitted  bank line of credit and have not  borrowed  any funds to date under
this line of credit.

SEASONALITY

     Our business is affected by seasonal  fluctuations,  the effects of weather
and economic  conditions.  Historically,  sales and  earnings  have been highest
during our first two fiscal quarters with the fourth fiscal quarter representing
the slowest  period.  This  seasonality  is  primarily  attributable  to weather
conditions in our marketplace for our  company-owned  Nathan's stores,  which is
principally the New York  metropolitan  area.  Miami Subs' restaurant sales have
historically  been  strongest  during the period  March  through  August,  which
approximates our first and second quarters, as a result of a heavy concentration
of  restaurants  being located in Florida.  As a result,  we believe that future
revenues may become slightly more seasonal.

IMPACT OF INFLATION

     During the past several years, our commodity costs have remained relatively
stable. As such, we believe that inflation has not materially  impacted earnings
during that period of time. Last year we experienced increased costs of our meat
products  and  utilities  resulting  from  increased  commodity  costs.  We also
experienced  increased costs for insurance  attributable to the hardening of the
insurance  markets.  This year,  various Federal and New York State  legislators
have proposed  changes to the existing minimum wage  requirements.  The New York
State Assembly has voted to increase the minimum wage to $6.75 an hour beginning
January 1, 2003 with automatic annual increases,  commencing January 2004, based
upon  increases in the state's  average weekly pay.  Before being enacted,  this
proposal  must be  approved  by the New York  State  Senate  and  signed  by the
Governor.  In addition,  U.S. Senator Edward Kennedy has proposed increasing the
Federal  minimum wage to $6.65 an hour which would be fully phased in by January
1, 2004.  If this proposal is passed this year,  the first  increase of $0.60 an
hour would take effect 60 days later,  followed by a $0.50 cent an hour increase
on January 1, 2003 and another $0.50 an hour  increase on January 1, 2004.  U.S.
Senate  Majority  Leader Tom Daschle has  indicated  that he wants to schedule a
vote on this matter in the summer of 2002.  We believe  that these  increases in
the minimum  wage could have a  significant  financial  impact on our  financial
results.  Prolonged  increases in labor, food and other operating expenses could
adversely  affect our  operations  and those of the  restaurant  industry and we
might have to  reconsider  our  pricing  strategy  as a means to offset  reduced
operating margins.

ADOPTION OF NEW ACCOUNTING PRONOUNCEMENTS

     In July 2001, the Financial Accounting Standards Board issued Statements of
Financial  Accounting  Standards No. 141, Business  Combinations ("SFAS No.141")
and No. 142,  Goodwill and Other  Intangible  Assets ("SFAS  142").  SFAS No.141
requires all business combinations initiated after June 30, 2001 to be accounted
for using the purchase method. Under SFAS No.142, goodwill and intangible assets
with indefinite lives are no longer amortized but are reviewed annually (or more
frequently if impairment indicators arise) for impairment.  Separable intangible
assets  that  are not  deemed  to have  indefinite  lives  will  continue  to be
amortized over their useful lives (but with no maximum life).  The  amortization
provisions of SFAS 142 apply to goodwill and  intangible  assets  acquired after
June 30,  2001.  There are also  transition  provisions  that apply to  business
combinations  completed  before  July 1, 2001,  that were  accounted  for by the
purchase  method.  With respect to its goodwill and intangible  assets  acquired
prior to July 1, 2001,  Nathan's is required to adopt SFAS 142  effective in its
next fiscal year,  commencing  April 1, 2002.  Nathan's will no longer  amortize
existing goodwill and certain intangibles having indefinite lives, thus reducing
amortization  expense by approximately  $600,000 per year. We expect to complete
our  impairment  analysis  during the first  quarter  fiscal  2003 and expect to

                                       28

recognize an impairment charge of approximately $12 to $13 million upon adoption
of SFAS No. 142.

     In June 2001, the Financial  Accounting Standards Board issued Statement of
Financial  Accounting  Standards  No.  143,  "Accounting  for  Asset  Retirement
Obligations"("SFAS  No.143").  SFAS No.143  addresses  financial  and  reporting
obligations associated with the retirement of tangible long-lived assets and the
associated asset retirement  costs. It applies to legal  obligations  associated
with  the  retirement  of  long-lived   assets  that  result  from  acquisition,
construction,  development  and/or the normal  operation of a long-lived  asset,
except  for  certain  obligations  of  lessees.  SFAS  No.143 is  effective  for
financial  statements  issued for fiscal  years  beginning  after June 15, 2002.
Nathan's  is  currently  evaluating  the  effect of  adoption  on its  financial
position and results of operations.

     In August 2001, the Financial  Accounting  Standards Board issued Statement
of Financial  Accounting  Standards No. 144,  "Accounting  for the Impairment or
Disposal of Long-Lived  Assets" ("SFAS No.144").  SFAS No.144 supersedes FAS 121
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
Be Disposed  Of" and  Accounting  Principles  Board  Opinion No. 30,  "Reporting
Results of  Operations  -  Reporting  the  Effects of Disposal of a Segment of a
Business,  and  Extraordinary,  Unusual and  Infrequently  Occurring  Events and
Transactions".  SFAS No.144 retains the  fundamental  provisions of SFAS 121 for
recognition  and  measurement  of  impairment,  but  amends the  accounting  and
reporting standards for segments of a business to be disposed of. The provisions
of this  statement  are  required  to be  adopted  no later  than  fiscal  years
beginning after December 31, 2001, with early adoption  encouraged.  Nathan's is
currently evaluating the impact of the adoption of SFAS 144, which Nathan's does
not expect to be material.


FORWARD LOOKING STATEMENTS

     Certain statements contained in this report are forward-looking statements.
Forward-looking  statements  represent  our current  judgment  regarding  future
events. Although we would not make forward-looking  statements unless we believe
we have a reasonable  basis for doing so, we cannot guarantee their accuracy and
actual results may differ  materially  from those we anticipated due to a number
of uncertainties, many of which we are not aware. These risks and uncertainties,
many of which are not within our control,  include,  but are not limited to: the
ongoing  effects  of the  events  of  September  11,  2001;  economic,  weather,
legislative and business  conditions;  the  collectibility  of receivables;  the
availability of suitable restaurant sites on reasonable rental terms; changes in
consumer tastes; the ability to continue to attract franchisees;  the ability to
purchase our primary food and paper products at reasonable  prices;  no material
increases in the minimum wage; and our ability to attract  competent  restaurant
and managerial personnel. We generally identify forward- looking statements with
the words  "believe",  "intend,"  "plan,"  "expect,"  "anticipate,"  "estimate,"
"will," "should" and similar expressions.


Item 7A.   Qualitative and Quantitative Disclosures About Market Risk
- -------    ----------------------------------------------------------

     We have historically  invested our cash and cash equivalents in short term,
fixed rate, highly rated and highly liquid instruments which are reinvested when
they mature  throughout  the year.  Although  our existing  investments  are not
considered  at risk with  respect to changes in  interest  rates or markets  for
these  instruments,  our rate of  return  on short-  term  investments  could be
affected at the time or reinvestment as a result of intervening events.

     We have invested our marketable investment securities in intermediate term,
fixed rate,  highly  rated and highly  liquid  instruments  and a highly  liquid
investment  limited  partnership  that invests  principally  in equities.  These
investments are subject to fluctuations in interest rates and the performance of
the equity markets.

     The interest rate on our  borrowings  are generally  determined  based upon
prime rate and may be subject to market fluctuation as the prime rate changes as
determined within each specific  agreement.  We do not anticipate  entering into
interest rate swaps or other financial instruments to hedge our borrowings.

     The cost of  commodities  are  subject to market  fluctuation.  We have not
attempted to hedge  against  fluctuations  in the prices of the  commodities  we
purchase using future,  forward,  option or other instruments.  As a result, our
future  commodities  purchases  are  subject  to  changes  in the prices of such
commodities.

                                       29

     Foreign  franchisees  generally  conduct business with us and make payments
in,  United  States  dollars,  reducing the risks  inherent  with changes in the
values  of  foreign  currencies.  As a  result,  we have  not  purchased  future
contracts,  options or other  instruments to hedge against  changes in values of
foreign currencies.

Item 8.  Financial Statements and Supplementary Data
- ------   -------------------------------------------

     The consolidated  financial  statements and supplementary data is submitted
as a separate section of this report beginning on Page F-1.


Item 9.  Changes  in  and  Disagreements  with  Accountants  on  Accounting  and
- ------   -----------------------------------------------------------------------
         Financial Disclosure
         --------------------

     On March 15,  2002,  we dismissed  Arthur  Andersen  LLP,  our  independent
auditors for the fiscal year ended March 25, 2001 and, effective March 25, 2002,
replaced  them with Grant  Thornton  LLP, our auditors for the fiscal year ended
March 31,  2002.  The decision to change  accountants  was ratified by our Audit
Committee on March 19, 2002.

     The reports of Arthur  Andersen  LLP for the years ended March 25, 2001 and
March 26, 2000 do not contain an adverse opinion or a disclaimer of opinion,  or
a qualification  or  modification  as to uncertainty,  audit scope or accounting
principles.

     In connection  with the audit for our fiscal years ended March 25, 2001 and
March 26, 2000 and for the period from March 26, 2001 through the date of change
in auditors, there were no disagreements with Arthur Andersen LLP on any matters
of  accounting  principles  or  practices,  financial  statement  disclosure  or
auditing  scope or  procedure,  which  disagreements,  if not  resolved to their
satisfaction,  would have caused it to make a reference to the subject matter of
the disagreement in connection with its report.

     We have not had any  discussions  nor received any written  reports or oral
advice from Grant  Thornton LLP during the two most recent  fiscal years and any
subsequent  interim period with respect to either the  application of accounting
principles to a specified  transaction,  either completed or proposed,  or as to
the type of audit opinion that might be rendered on our financial statements.

                                       30

                                    PART III


Item 10.    Directors and Executive Officers of the Registrant
- -------     --------------------------------------------------

     The information required in response to this Item is incorporated herein by
reference to our proxy  statement to be filed with the  Securities  and Exchange
Commission  pursuant to Regulation 14A, not later than 120 days after the end of
the fiscal year covered by this Report.

Item 11.   Executive Compensation
- -------    ----------------------

     The information required in response to this Item is incorporated herein by
reference to our proxy  statement to be filed with the  Securities  and Exchange
Commission  pursuant to Regulation 14A, not later than 120 days after the end of
the fiscal year covered by this Report.

Item 12.   Security Ownership of Certain Beneficial Owners and Management
- -------    --------------------------------------------------------------

     The information required in response to this Item is incorporated herein by
reference to our proxy  statement to be filed with the  Securities  and Exchange
Commission  pursuant to Regulation 14A, not later than 120 days after the end of
the fiscal year covered by this Report.

Item 13.   Certain Relationships and Related Transactions
- -------    ----------------------------------------------

     The information required in response to this Item is incorporated herein by
reference to our proxy  statement to be filed with the  Securities  and Exchange
Commission  pursuant to Regulation 14A, not later than 120 days after the end of
the fiscal year covered by this Report.

                                       31

                                     PART IV

Item 14.   Exhibits, Financial Statement Schedules and Reports on Form 8-K
- -------    ---------------------------------------------------------------

    (a)(1) Consolidated Financial Statements

     The consolidated  financial  statements listed in the accompanying index to
consolidated  financial statements and schedule on Page F-1 are filed as part of
this report.

    (2) Financial Statement Schedule

     The consolidated  financial  statement  schedule listed in the accompanying
index to consolidated  financial statements and schedule on Page F-1 is filed as
part of this report.

    (3) Exhibits

     Certain of the  following  exhibits (as  indicated in the  footnotes to the
list),  were  previously  filed as  exhibits  to other  reports or  registration
statements filed by the Registrant under the Securities Act of 1993 or under the
Securities Exchange Act of 1934 and are herein incorporated by reference.

Exhibit
  No.                         Exhibit
- -------                       -------

3.1  Certificate of  Incorporation.(Incorporated  by reference to Exhibit 3.1 to
     Registration Statement on Form S-1 No. 33-56976.)
3.2  Amendment  to  the  Certificate  of   Incorporation,   filed  December  15,
     1992.(Incorporated by reference to Exhibit 3.2 to Registration Statement on
     Form S-1 No. 33-56976.)
3.3  By-Laws,  as  amended.  (Incorporated  by  reference  to Exhibit 3.3 to the
     Annual Report on Form 10-K for the fiscal year ended March 28, 1999.)
4.1  Specimen  Stock  Certificate.(Incorporated  by  reference to Exhibit 4.1 to
     Registration Statement on Form S-1 No. 33-56976.)
4.2  Form of Warrant issued to Ladenburg,  Thalmann & Co., Inc. (Incorporated by
     reference  to  Exhibit  4.2 to  Registration  Statement  on  Form  S-1  No.
     33-56976.)
4.3  Form of Warrant issued to Howard M. Lorber.  ( Incorporated by reference to
     Exhibit  4.3 to the Annual  Report  filed on form 10-K for the fiscal  year
     ended March 27, 1994.)
4.4  Amendment to Warrant issued to Howard M. Lorber  (Incorporated by reference
     to Exhibit 4.4 to the Annual  Report filed on form 10-K for the fiscal year
     ended March 31, 1996.)
4.5  Specimen Rights Certificate  (Incorporated by reference to Exhibit 4 to the
     Current Report on form 8-K dated July 14, 1995.)
10.1 Employment   Agreement  with  Wayne  Norbitz,   dated  December  28,  1992.
     (Incorporated  by reference to Exhibit  10.1 to  Registration  Statement on
     Form S-1 No. 33-56976.)
10.2 Leases for premises at Coney Island, New York, as follows: (Incorporated by
     reference Exhibit 10.3 to Registration Statement on Form S-1 No. 33-56976.)
     a)   Lease, dated November 22, 1967, between Nathan's Realty Associates and
          the Company.
     b)   Lease,  dated November 22, 1967,  between Ida's Realty  Associates and
          the Company.
     c)   Lease,  dated November 17, 1967,  between Ida's Realty  Associates and
          the Company.
10.3 Leases for the premises at Yonkers, New York, as follows:  (Incorporated by
     reference  to  Exhibit  10.4 to  Registration  Statement  on  Form  S-1 No.
     33-56976.)
     a)   Lease  Modification  of Land and  Building  Lease  between the Yonkers
          Corp. and the Company, dated November 19, 1980;
     b)   Lease Modification of Land and Building Lease between 787 Central Park
          Avenue, Inc., and the Company dated May 1, 1980.
10.4 Lease with NWCM Corp. for premises at Oceanside,  New York, dated March 14,
     1975.  (Incorporated by reference to Exhibit 10.5 to Registration Statement
     on Form S-1 No. 33-56976.)
10.5 1992 Stock Option Plan, as amended.  (Incorporated  by reference to Exhibit
     10.8 to Registration Statement on Form S-8 No. 33-93396.)
10.6 Area Development  Agreement with Marriott  Corporation,  dated February 19,
     1993. (Incorporated by reference to Exhibit 10.9(a) to the Annual Report on
     Form 10-K for the fiscal year ended March 28, 1993.)

                                       32

10.7 Area Development  Agreement with Premiere Foods,  dated September 11, 1990.
     (Incorporated  by reference to Exhibit 10.10 to  Registration  Statement on
     Form S-1 No. 33-56976.)
10.8 Form of Standard Franchise Agreement. (Incorporated by reference to Exhibit
     10.12 to Registration Statement on Form S-1 No. 33-56976.)
10.9 401K  Plan  and  Trust.  (Incorporated  by  reference  to  Exhibit  10.5 to
     Registration Statement on Form S-1 No. 33-56976.)
10.10 Amendment dated  November  8, 1993,  to the  Employment  Agreement,  dated
     December 28,  1992,  with Wayne  Norbitz.  (  Incorporated  by reference to
     Exhibit  10.19 to the Annual  Report filed on form 10-K for the fiscal year
     ended March 27, 1994.)
10.11 License Agreement  dated as of February 28, 1994,  among  Nathan's  Famous
     Systems,  Inc. and SMG, Inc.,  including  amendments and waivers thereto. (
     Incorporated  by reference to Exhibit  10.21 to the Annual  Report filed on
     form 10-K for the fiscal year ended March 27, 1994.)
10.12 Outside Director Stock Option Plan.  (Incorporated by reference to Exhibit
     10.22 to Registration Statement on Form S-8 No. 33-89442.)
10.13 Home Depot Food Service  Lease  Agreement.  (Incorporated  by reference to
     Exhibit  10.24 to the Annual  Report filed on form 10-K for the fiscal year
     ended March 26, 1995.)
10.14 Modification Agreement to the  Employment  Agreement  with Wayne  Norbitz,
     dated December 28, 1992.  (Incorporated by reference to Exhibit 10.1 to the
     Quarterly  Report filed on form 10-Q for the fiscal  quarter ended December
     29, 1996.)
10.15 Amendment to  License  Agreement  dated as of  February  28,  1994,  among
     Nathan's  Famous  Systems,   Inc.  and  SMG,  Inc.  including  waivers  and
     amendments  thereto.  (Incorporated  by  reference  to Exhibit  10.2 to the
     Quarterly  Report filed on form 10-Q for the fiscal  quarter ended December
     29, 1996.)
10.16 Warrant Agreement  dated  November  24, 1996 between the Company and Jerry
     Krevans.  (Incorporated  by reference to Exhibit 10.24 to the Annual Report
     filed on form 10-K for the fiscal year ended March 30, 1997.)
10.17 Second Amended and  Restated  Rights  Agreement  dated as of April 6, 1998
     between Nathan's Famous, Inc. and American Stock Transfer and Trust Company
     (Incorporated by reference to Exhibit 2 to Form 8-A/A dated April 6, 1998.)
10.18 1998 Stock Option Plan. (Incorporated by reference to Exhibit 10.26 to the
     Annual Report filed on form 10-K for the fiscal year ended March 29, 1998.)
10.19 North Fork Bank  Promissory  Note.(Incorporated  by  reference  to Exhibit
     10.21 to the Annual  Report  filed on form 10-K for the  fiscal  year ended
     March 28, 1999.)
10.20 Amended and Restated Employment  Agreement with Donald L. Perlyn effective
     September  30, 1999.  (Incorporated  by  reference to Exhibit  10.20 to the
     Annual Report filed on form 10-K for the fiscal year ended March 26, 2000.)
10.21 Third Amended and Restated Rights  Agreement dated as of December 10, 1999
     between Nathan's Famous, Inc. and American Stock Transfer and Trust Company
     (Incorporated  by reference to Exhibit 2 to Form 8- A/A dated  December 10,
     1999.)
10.22 Master Distributor Agreement with U.S. Foodservice,  Inc..(Incorporated by
     reference to Exhibit  10.23 to the Annual Report filed on form 10-K for the
     fiscal year ended March 26, 2000.)
10.23 Employment  Agreement   dated  as  of  January  1,  2000  with  Howard  M.
     Lorber.(Incorporated  by  reference to Exhibit  10.24 to the Annual  Report
     filed on form  10-K for the  fiscal  year  ended  March  26,  2000.)  10.24
     Marketing  Agreement with beverage supplier.  (Incorporated by reference to
     Exhibit  10.25 to the  Quarterly  Report  filed on form 10-Q for the fiscal
     quarter ended June 25, 2000.)
21   List of Subsidiaries of the Registrant.
23.1 Consent of Grant Thornton LLP dated June 24, 2002.


     (b) Reports on Form 8-K

     On March 15, 2002 - Item 4 - the Company  reported that it dismissed Arthur
Andersen LLP the Companies  independent  public  accountants for the fiscal year
ended March 25, 2001.

     On March  26,  2002 - Item 4 - the  Company  reported  that it hired  Grant
Thornton LLP as the Companies independent public accountants for the year ending
March 31, 2002.

                                       33

                                   SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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 on the 24th day of June,
2002.

Nathan's Famous, Inc.

/s/ WAYNE NORBITZ
- ----------------------------
Wayne Norbitz, President and
Chief Operating Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this Report
has been signed below by the following persons on behalf of the Registrant in
the capacities indicated on the 24th day of June, 2002.



/s/ HOWARD M. LORBER
- -------------------------
Howard M. Lorber            Chairman of the Board and Chief Executive
                            Officer (Principal Executive Officer)

/s/ WAYNE NORBITZ
- -------------------------
Wayne Norbitz               President, Chief Operating Officer and Director

/s/ RONALD G. DEVOS
- -------------------------
Ronald G. DeVos             Vice President - Finance and Chief Financial
                            Officer  (Principal Financial and Accounting
                            Officer)

/s/ DONALD L. PERLYN
- -------------------------
Donald L. Perlyn            Executive Vice President and Director

/s/ ROBERT J. EIDE
- -------------------------
Robert J. Eide              Director

/s/ BARRY LEISTNER
- -------------------------
Barry Leistner              Director

/s/ BRIAN GENSON
- -------------------------
Brian Genson                Director

/s/ ATTILIO F. PETROCELLI
- -------------------------
Attilio F. Petrocelli       Director


                     Nathan's Famous, Inc. and Subsidiaries

                               TABLE OF CONTENTS



                                                                         Page
                                                                         ----

Report of Independent Certified Public Accountants:  Grant Thornton LLP  F-2

Report of Independent Public Accountants:  Arthur Andersen LLP           F-3

Consolidated Balance Sheets                                              F-4

Consolidated Statements of Operations                                    F-5

Consolidated Statement of Stockholders' Equity                           F-6

Consolidated Statements of Cash Flows                                    F-7

Notes to Consolidated Financial Statements                            F-8 - F-41

Report of Independent Public Accountants on Schedule:
  Arthur Andersen LLP                                                   F-42

Schedule II - Valuation and Qualifying Accounts                         F-43

Consent of Independent Certified Public Accountants                     F-44


                                      F-1


               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



Board of Directors and Shareholders
        Nathan's Famous, Inc. and Subsidiaries


We have audited the accompanying  consolidated balance sheet of Nathan's Famous,
Inc. (a Delaware  Corporation) and subsidiaries  (the "Company") as of March 31,
2002,  and the related  consolidated  statements  of  operations,  stockholders'
equity and cash flows for the  fifty-three  weeks then  ended.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audit.

We conducted our audit in accordance with auditing standards  generally accepted
in the  United  States of  America.  Those  standards  require  that we plan and
perform the audit to obtain  reasonable  assurance  about  whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audit  provides  a
reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the  financial  position of Nathan's  Famous,  Inc. and
subsidiaries as of March 31, 2002, and the results of their operations and their
cash flows for the  fifty-three  weeks then ended in conformity  with accounting
principles generally accepted in the United States of America.

We have also audited the  financial  statement  schedule  listed in the Index at
Item 14(a)(2) as of and for the  fifty-three  weeks ended March 31, 2002. In our
opinion,   this  schedule  presents  fairly,  in  all  material  respects,   the
information required to be set forth therein.




/s/GRANT THORNTON LLP


Melville, New York
May 24, 2002 (except for Note N-2, as to
 which the date is May 29, 2002)

                                      F-2


REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To Nathan's Famous, Inc. and Subsidiaries:

We have audited the accompanying consolidated balance sheets of Nathan's Famous,
Inc., (a Delaware  Corporation)  and subsidiaries as of March 25, 2001 and March
26, 2000, and the related consolidated  statements of operations,  stockholders'
equity and cash flows for each of the three  fiscal  years ended March 25, 2001.
These financial  statements are the responsibility of the Company's  management.
Our responsibility is to express an opinion on these financial  statements based
on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States. Those standards require that we plan and perform the audit
to obtain reasonable  assurance about whether the financial  statements are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting  the amounts and  disclosures in the financial  statements.  An audit
also includes assessing the accounting principles used and significant estimates
made by  management,  as well as  evaluating  the  overall  financial  statement
presentation.  We believe  that our audits  provide a  reasonable  basis for our
opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the  financial  position of Nathan's  Famous,  Inc. and
subsidiaries  as of March 25, 2001 and March 26, 2000,  and the results of their
operations  and their cash flows for each of the three  fiscal years ended March
25, 2001 in conformity  with  accounting  principles  generally  accepted in the
United States.




/s/Arthur Andersen LLP
Melville, New York
June 14, 2001


This  Report  of  Independent  Certified  Public  Accountants  is  a  copy  of a
previously  issued  Arthur  Andersen  LLP  ("Andersen")  report and has not been
reissued by Andersen. The inclusion of this previously issued Andersen report is
pursuant to the "Temporary  Final Rule and Final Rule:  Requirements  for Arthur
Andersen  LLP  Auditing  Clients,"  issued by the U.S.  Securities  and Exchange
Commission  in March 2002.  Note that this  previously  issued  Andersen  report
includes  references  to certain  fiscal  years,  which are not  required  to be
presented in the accompanying  consolidated  financial  statements as of and for
the fiscal years ended March 31, 2002.

                                      F-3






                     Nathan's Famous, Inc. and Subsidiaries

                           CONSOLIDATED BALANCE SHEETS
                      (in thousands, except share amounts)




                                        ASSETS                                March 31, 2002      March 25, 2001
                                                                              --------------      --------------
                                                                                              

CURRENT ASSETS
   Cash and cash equivalents                                                    $  1,834            $  4,325
   Marketable securities and investment in limited partnership                     8,819               4,648
   Notes and accounts receivable, net                                              2,808               4,178
   Inventories                                                                       592                 523
   Assets available for sale                                                       1,512               1,510
   Prepaid expenses and other current assets                                       1,269                 974
   Deferred income taxes                                                           1,747               1,714
                                                                                --------            --------

                  Total current assets                                            18,581              17,872

   Notes receivable, net                                                           2,277               1,729
   Property and equipment, net                                                     8,925              11,279
   Assets available for sale                                                           -                 450
   Intangible assets, net                                                         17,123              18,011
   Deferred income taxes                                                           1,539               2,081
   Other assets, net                                                                 300                 404
                                                                                --------            --------
                                                                                 $48,745             $51,826
                                                                                ========            ========

                          LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
   Current maturities of notes payable and capital lease obligations             $   559            $  1,343
   Accounts payable                                                                1,619               1,978
   Accrued expenses and other current liabilities                                  6,506               8,685
   Deferred franchise fees                                                           332                 656
                                                                                --------            --------
                  Total current liabilities                                        9,016              12,662

   Notes payable and capital lease obligations, less current maturities            1,220               1,789
   Other liabilities                                                               2,364               2,344
                                                                                --------            --------
                  Total liabilities                                               12,600              16,795
                                                                                --------            --------
COMMITMENTS AND CONTINGENCIES (Note N)

STOCKHOLDERS' EQUITY
   Common stock, $.01 par value; 30,000,000 shares authorized;
       7,065,202 and 7,065,202 shares issued; and 7,023,511 and 7,065,202
       shares outstanding at March 31, 2002 and March 25, 2001, respectively          71                  71
   Additional paid-in capital                                                     40,746              40,746
   Accumulated deficit                                                            (4,537)             (5,786)
                                                                                --------            --------
                                                                                  36,280              35,031
   Treasury stock, 41,691 shares at cost                                            (135)              -
                                                                                --------            --------
                  Total stockholders' equity                                      36,145              35,031
                                                                                --------            --------
                                                                                $ 48,745            $ 51,826
                                                                                ========            ========
<FN>
The accompanying notes are an integral part of these statements.
</FN>


                                      F-4



                     Nathan's Famous, Inc. and Subsidiaries

                      CONSOLIDATED STATEMENTS OF OPERATIONS
               (in thousands, except share and per share amounts)


                                                            Fifty-three
                                                           weeks ended            Fifty-two weeks ended
                                                           March 31, 2002     March 25, 2001     March 26, 2000
                                                           --------------     --------------     --------------
                                                                                         

REVENUES
   Sales                                                     $32,349           $34,799            $29,642
   Franchise fees and royalties                                7,944             8,814              5,906
   License royalties                                           2,038             1,958              1,906
   Equity in losses of unconsolidated affiliate                    -                 -               (163)
   Investment and other income                                 2,068             1,603                600
                                                             -------           -------            -------
              Total revenues                                  44,399            47,174             37,891
                                                             -------           -------            -------
COSTS AND EXPENSES
   Cost of sales                                              21,643            22,530             18,977
   Restaurant operating expenses                               7,788             8,964              8,208
   Depreciation and amortization                               1,661             1,791              1,358
   Amortization of intangible assets                             888               839                716
   General and administrative expenses                         9,292             8,978              8,222
   Interest expense                                              256               310                198
   Impairment charge on long-lived assets                        685               127                465
   Impairment charge on notes receivable                         185               151                840
   Other (income) expense, net                                  (210)              462                427
                                                             -------           -------            -------
              Total costs and expenses                        42,188            44,152             39,411
                                                             -------           -------            -------
Income (loss) before provision (benefit) for income taxes      2,211             3,022             (1,520)

Provision (benefit) for income taxes                             962             1,416               (250)
                                                             -------           -------            -------
              Net income (loss)                              $ 1,249           $ 1,606            $(1,270)
                                                             =======           =======            =======
PER SHARE INFORMATION
   Net income (loss) per share
      Basic                                                     $.18              $.23              $(.22)
                                                                ====              ====              =====
      Diluted                                                   $.18              $.23              $(.22)
                                                                ====              ====              =====
Weighted average shares used in computing net income (loss)
    per share
      Basic                                                7,048,000         7,059,000          5,881,000
                                                           =========         =========          =========
      Diluted                                              7,083,000         7,098,000          5,881,000
                                                           =========         =========          =========

<FN>
The accompanying notes are an integral part of these statements.
</FN>


                                      F-5


                     Nathan's Famous, Inc. and Subsidiaries

                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY

           Fifty-three weeks ended March 31, 2002 and fifty-two weeks
                     ended March 25, 2001 and March 26, 2000

                      (in thousands, except share amounts)


                                                           Additional                                                     Total
                                    Common       Common      paid-in         Accumulated  Treasury stock, at cost     stockholders'
                                    shares       stock       capital           deficit      Shares       Amount          equity
                                  ------------ ----------- ------------    --------------  --------      -------      -------------
                                                                                                     
Balance, March 29, 1999            4,722,216     $47            $32,423          $(6,122)      -          $   -           $26,348

Common stock issued in connection
    with merger                    2,317,980      23              7,367             -          -              -             7,390
Warrants issued in connection
    with merger                        -           -                330             -          -              -               330
Options assumed in connection
    with merger                        -           -                549             -          -              -               549
Net loss                               -           -               -              (1,270)      -              -            (1,270)
                                   ---------     ---            -------          -------     -----          -----          ------
Balance, March 26, 2000            7,040,196      70             40,669           (7,392)      -              -            33,347

Stock compensation                    25,000       1                 77             -          -              -                78
Warrants exercised                         6       -                -               -          -              -               -
Net income                             -           -                -              1,606       -              -             1,606
                                   ---------     ---            -------          -------     -----          -----          ------
Balance, March 25, 2001            7,065,202      71             40,746           (5,786)      -              -            35,031

Repurchase of treasury stock           -           -                -               -        41,691           (135)          (135)
Net income                             -           -                -              1,249       -                -           1,249
                                   ---------     ---            -------          -------     -----          ------         ------
Balance, March 31, 2002            7,065,202     $71            $40,746          $(4,537)    41,691          $(135)       $36,145
                                   =========     ===            =======          =======     ======         ======         =======
<FN>
The accompanying notes are an integral part of this statement.
</FN>


                                      F-6

                     Nathan's Famous, Inc. and Subsidiaries

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)


                                                                            Fifty-three
                                                                            weeks ended             Fifty-two weeks ended
                                                                          March 31, 2002     March 25, 2001    March 26, 2000
                                                                          --------------     --------------    --------------
                                                                                                          
Cash flows from operating activities
   Net income (loss)                                                           $ 1,249           $ 1,606           $(1,270)
    Adjustments to reconcile net income (loss) to net cash (used in)
     provided by operating activities
         Depreciation and amortization                                           1,661             1,791             1,358
         Amortization of intangible assets                                         888               839               716
         (Gain) loss on disposal of fixed assets                                (1,226)             -                  123
         Stock compensation expense                                               -                   78              -
         Impairment of long-lived assets                                           685               127               465
         Impairment of notes receivable                                            185               151               840
         Provision for doubtful accounts                                           267               191               895
         Equity in losses of unconsolidated affiliate                             -                 -                  163
         Deferred income taxes                                                     509               313              (958)
   Changes in operating assets and liabilities, net of effects from
     acquisition of Miami Subs
         Marketable securities and investment in limited partnership            (4,171)           (1,651)              270
         Notes and accounts receivable                                             (26)           (1,350)             (504)
         Inventories                                                               (69)               20                 3
         Prepaid expenses and other current assets                                (295)             (339)             (187)
         Other assets                                                              104               159               182
         Accounts payable, accrued expenses and other current liabilities       (2,538)              961              (158)
         Deferred franchise fees                                                  (324)              (76)              721
         Other liabilities                                                          20             1,329              (682)
                                                                               -------           -------           -------
              Net cash (used in) provided by operating activities               (3,081)            4,149             1,977
                                                                               -------           -------           -------
Cash flows from investing activities
   Cash acquired in connection with merger, net of transaction costs              -                 -                3,429
   Lease terminations and other costs in connection with acquisition              -               (1,036)             -
   Purchases of property and equipment                                          (2,082)           (1,458)           (1,975)
   Purchase of intellectual property                                              -                 -               (1,590)
   Payments received on notes receivable                                           812               506               320
   Proceeds from sales of property and equipment                                 3,348                45              -
                                                                               -------           -------           -------
              Net cash provided by (used in) investing activities                2,078            (1,943)              184
                                                                               -------           -------           -------
Cash flows from financing activities
   Principal repayments of borrowing                                            (1,353)             (278)           (1,929)
   Repurchase of treasury stock                                                   (135)             -                 -
                                                                               -------           -------           -------
              Net cash used in financing activities                             (1,488)             (278)           (1,929)
                                                                               -------           -------           -------
Net change in cash and cash equivalents                                        $(2,491)          $ 1,928          $    232

Cash and cash equivalents, beginning of year                                     4,325             2,397             2,165
                                                                               -------           -------           -------
Cash and cash equivalents, end of year                                         $ 1,834           $ 4,325           $ 2,397
                                                                               =======           =======           =======
Cash paid during the year for
   Interest                                                                    $   264          $    317          $    207
                                                                               =======           =======           =======
   Income taxes                                                               $    149           $ 1,508          $    831
                                                                               =======           =======           =======
Noncash financing activities:
   Loan to franchisee in connection with sale of restaurant                   $    416          $    130          $     -
                                                                               =======           =======           =======
   Common stock, warrants and options issued in connection with
       acquisition                                                           $    -           $     -              $ 8,269
                                                                               =======           =======           =======
<FN>
The accompanying notes are an integral part of these statements.
</FN>

                                      F-7

                     Nathan's Famous, Inc. and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE A - DESCRIPTION AND ORGANIZATION OF BUSINESS

1. Description of Business

     Nathan's  Famous,  Inc. and  subsidiaries  (collectively  the  "Company" or
     "Nathan's") has historically  operated, in one business segment, a chain of
     retail fast food  restaurants  featuring  Nathan's famous brand of all beef
     frankfurters,  fresh  crinkle-cut  french  fried  potatoes and a variety of
     other menu  offerings.  Since  fiscal  1998,  the Company has  supplemented
     Nathan's franchise program with the Nathan's Branded Product Program, which
     enables foodservice retailers to sell some of Nathan's proprietary products
     outside of the realm of a traditional franchise relationship. During fiscal
     2000, the Company  acquired the  intellectual  property  rights,  including
     trademarks, recipes and franchise agreements of Roasters Corp. and Roasters
     Franchise Corp.  ("Roasters"),  the franchisor of Kenny Rogers Roasters. In
     addition,  Nathan's completed a merger with Miami Subs Corporation  ("Miami
     Subs") whereby it acquired the remaining 70% of Miami Subs common stock not
     already  owned.  Miami Subs  features a wide  variety of lunch,  dinner and
     snack foods,  including hot and cold  sandwiches  and various ethnic foods.
     Roasters  features  home-style family foods based on a menu centered around
     wood-fire rotisserie chicken.

     At March 31, 2002, the Company's restaurant system,  consisting of Nathan's
     Famous,  Kenny  Rogers  Roasters  and Miami Subs  restaurants,  included 22
     company-owned  units  concentrated  in  the  New  York  metropolitan  area,
     (including  New Jersey and  Florida),  364  franchised  or licensed  units,
     including  3  units  operating   pursuant  to  management   agreements  and
     approximately  1,500  branded  product  points of sale  under the  Nathan's
     Branded Product  Program,  located in 39 states,  the District of Columbia,
     and 14 foreign countries.

2. Organization of Business

     In July 1987,  all of the  outstanding  shares,  options  and  warrants  of
     Nathan's Famous, Inc. (the "Predecessor Company"), a then publicly held New
     York corporation,  were acquired through a cash transaction,  accounted for
     by the purchase  method of accounting  (the  "Acquisition").  In connection
     with the Acquisition, a privately-held New York corporation (the "Acquiring
     Corporation") was merged into the Predecessor  Company.  The purchase price
     exceeded the fair value of the acquired assets of the  Predecessor  Company
     by $15,374, and such amount is recorded net of accumulated  amortization in
     the accompanying consolidated balance sheets.

                                      F-8


                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE A (continued)

     In November 1989, the surviving corporation was merged with Nathan's Newco,
     Inc., a Delaware  corporation  which, upon the effectiveness of the merger,
     changed its name to Nathan's Famous, Inc. ("NFI").

     In August 1992,  Nathan's  Famous  Holding  Corp.  ("NFH"),  a new Delaware
     corporation was formed. Pursuant to a merger agreement, NFI became a wholly
     owned  subsidiary  of NFH. On December 15, 1992,  NFI and NFH amended their
     charter to change their respective names to Nathan's Famous Operating Corp.
     ("NFOC") and Nathan's Famous, Inc.


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

1. Principles of Consolidation

     The consolidated  financial  statements include the accounts of the Company
     and  all its  wholly-owned  subsidiaries.  All  intercompany  balances  and
     transactions have been eliminated in consolidation.

2. Fiscal Year

     The Company's  fiscal year ends on the last Sunday in March,  which results
     in a 52- or 53-week  reporting  period.  The results of operations  for the
     fiscal  year ended  March 31,  2002 is on the basis of a 53-week  reporting
     period. The results of operations for the fiscal years ended March 25, 2001
     and March 26, 2000 are on the basis of a 52-week reporting period.

3. Use of Estimates

     The  preparation  of financial  statements  in conformity  with  accounting
     principles  generally  accepted  in the United  States of America  requires
     management  to make  estimates  and  assumptions  that affect the  reported
     amounts of assets and liabilities  and disclosure of contingent  assets and
     liabilities  at the  date of the  financial  statements  and  the  reported
     amounts of  revenues  and  expenses  during the  reporting  period.  Actual
     results could differ from those estimates.

                                      F-9


                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE B (continued)

4. Cash and Cash Equivalents

     The Company  considers  all highly  liquid  instruments  purchased  with an
     original  maturity  of three  months or less to be cash  equivalents.  Cash
     restricted for untendered shares  associated with the Acquisition  amounted
     to $83 at March 31, 2002 and March 25, 2001, respectively,  and is included
     in cash and cash  equivalents.  At March 31, 2002 and March 25, 2001,  cash
     and cash equivalents  included  unexpended Miami Subs' advertising funds of
     $0 and $2,104, respectively.

5. Impairment of Notes Receivable

     In  accordance  with  Statement of Financial  Accounting  Standards No. 114
     ("SFAS No.  114")  "Accounting  by  Creditors  for  Impairment  of a Loan,"
     Nathan's applies the provisions thereof to value notes receivable. Pursuant
     to SFAS No. 114, a loan is impaired when, based on current  information and
     events,  it is  probable  that a  creditor  will be unable to  collect  all
     amounts due according to the contractual terms of the loan agreement.  When
     evaluating  a note for  impairment,  the  factors  considered  include:  1)
     indications  that the borrower is  experiencing  business  problems such as
     operating  losses,  marginal  working  capital,  inadequate  cash  flow  or
     business interruptions,  2) loans secured by collateral that is not readily
     marketable,  or 3) that are  susceptible  to  deterioration  in  realizable
     value. When determining  impairment,  management's  assessment includes its
     intention to extend  certain  leases  beyond the minimum lease term and the
     note holder's  ability to meet its  obligation  over that extended term. In
     certain cases where Nathan's has determined  that a loan has been impaired,
     it does not expect to extend or renew the underlying  leases.  Based on the
     Company's  analysis,  it has  determined  that  there are  notes  that have
     incurred  such an  impairment  (Note  E).  Following  is a  summary  of the
     impaired notes receivable:



                                                                  March 31,           March 25,
                                                                    2002                2001
                                                                  ---------           ---------
                                                                                  

     Total recorded investment in impaired notes receivable         $1,000              $1,105
     Allowance for impaired notes receivable                          (640)               (613)
                                                                    ------              ------

     Recorded investment in impaired notes receivable, net          $  360              $  492
                                                                    ======              ======


                                      F-10

                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE B (continued)

     Based  on the  present  value of the  estimated  cash  flows of  identified
     impaired note receivables, the Company has recognized approximately $47 and
     $63 of interest  income on these notes for the fiscal years ended March 31,
     2002 and March 25, 2001, respectively.

6. Inventories

     Inventories, which are stated at the lower of cost or market value, consist
     primarily of restaurant food items, supplies, marketing items and equipment
     in connection with the Branded Product  Program.  Cost is determined  using
     the first-in, first-out method.

7. Marketable Securities and Investment in Limited Partnership

     In accordance  with SFAS No. 115,  "Accounting  for Certain  Investments in
     Debt  and  Equity  Securities,"  the  Company  determines  the  appropriate
     classification  of  securities at the time of purchase and  reassesses  the
     appropriateness  of the classification at each reporting date. At March 31,
     2002, all marketable  securities and investment in limited partnership held
     by the Company have been classified as trading and, as a result, are stated
     at fair  value.  Realized  gains and losses on the sale of  securities,  as
     determined  on a  specific  identification  basis,  as well  as  unrealized
     holding  gains  and  losses  on  trading  securities  are  included  in the
     accompanying  consolidated  statements of operations.  Investment income in
     the trading limited partnership is based upon Nathan's  proportionate share
     of the  change  in the  underlying  net  assets  of  the  partnership.  The
     partnership  invests  primarily  in publicly  traded  common  stocks with a
     concentration  in  securities  traded on exchanges in the United  States of
     America.

8. Sales of Restaurants

     The Company  observes the provisions of SFAS No. 66,  "Accounting for Sales
     of Real Estate," which  establishes  accounting  standards for  recognizing
     profit or loss on sales of real  estate.  SFAS No. 66  provides  for profit
     recognition  by the  full  accrual  method,  provided  (a)  the  profit  is
     determinable,  that is, the collectibility of the sales price is reasonably
     assured or the amount that will not be  collectible  can be estimated,  and
     (b) the earnings process is virtually complete,  that is, the seller is not
     obliged  to  perform  significant  activities  after  the  sale to earn the
     profit.  Unless both  conditions  exist,  recognition of all or part of the
     profit shall be postponed and other methods of profit  recognition shall be
     followed. In accordance with SFAS No. 66, the Company recognizes profit on

                                      F-11

                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE B (continued)

     sales of  restaurants  under both the  installment  method and the  deposit
     method, depending on the specific terms of each sale. The Company continues
     to  record  depreciation  expense  on the  property  subject  to the  sales
     contracts  that are accounted for under the deposit  method and records any
     principal  payments  received  as  a  deposit  until  such  time  that  the
     transaction meets the sales criteria of SFAS No. 66.

     As of March 31, 2002 and March 25,  2001,  the Company had deposits of $214
     and $332  included  in accrued  expenses in the  accompanying  consolidated
     balance sheets.

     During  the  fiscal  year  ended  March  31,  2002,  the  Company  sold two
     company-owned  restaurants and a nonrestaurant  property for total proceeds
     of $3,348. The Company recognized a gain of $1,226 in connection with these
     sales.

9. Property and Equipment

     Property and equipment are stated at cost less accumulated depreciation and
     amortization. Depreciation and amortization are calculated primarily on the
     straight-line  basis  over  the  estimated  useful  lives  of  the  assets.
     Leasehold  improvements  are  amortized  over the shorter of the  estimated
     useful life or the lease term of the related  asset.  The estimated  useful
     lives are as follows:


         Building and improvements                            5 - 25 years
         Machinery, equipment, furniture and fixtures         5 - 15 years
         Leasehold improvements                               5 - 20 years

10. Intangible Assets

     Intangible   assets  consist  of  (i)  the  goodwill   resulting  from  the
     Acquisition;  (ii) trademarks and trade names, franchise rights and recipes
     in  connection  with Roasters and (iii)  goodwill and certain  identifiable
     intangibles  resulting  from the Miami  Subs  acquisition  (Note C).  These
     intangible assets are being amortized over periods from 10 to 40 years.

                                      F-12


                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE B (continued)

11. Long-lived Assets

     Long-lived  assets  and  intangible  assets  are  reviewed  for  impairment
     whenever events or changes in circumstances indicate the carrying value may
     not be recoverable.  Impairment is measured by comparing the carrying value
     of the long-lived  assets to the estimated  undiscounted  future cash flows
     expected to result from use of the assets and their  ultimate  disposition.
     In instances  where  impairment is determined to exist,  the Company writes
     down the asset to its fair value  based on the present  value of  estimated
     future cash flows.

     Impairment    losses   are   recorded   on    long-lived    assets   on   a
     restaurant-by-restaurant  basis whenever  impairment factors are determined
     to be present.  The Company  considers  a history of  restaurant  operating
     losses to be its primary  indicator of potential  impairment for individual
     restaurant  locations.  The Company has identified two, one and three units
     that have been impaired,  and recorded impairment charges of $685, $127 and
     $465 in the  statements of operations  for the fiscal years ended March 31,
     2002, March 25, 2001 and March 26, 2000, respectively.

     The Company periodically reviews intangible assets for impairment, whenever
     events or changes in  circumstances  indicate that the carrying  amounts of
     those  assets  may not be  recoverable.  No  impairment  charges  have been
     recorded with respect to such intangible  assets for the fiscal years ended
     March 31, 2002, March 25, 2001 and March 26, 2000. (See Note B-22.)

12.  Investment in Unconsolidated Affiliate

     The Company  accounted  for its initial  investment in Miami Subs under the
     equity   method  of  accounting   until  the   completion  of  the  merger.
     Accordingly,   the  carrying  value  of  the   investment,   prior  to  the
     acquisition,  was equal to the Company's initial cash  investment  in Miami
     Subs, plus its share of the loss of Miami Subs through September 30, 1999.

13.  Fair Value of Financial Instruments

     The carrying amounts of cash and cash  equivalents,  marketable  securities
     and  investment in limited  partnership,  accounts  receivable and accounts
     payable  approximate  fair value due to the  short-term  maturities  of the
     instruments.  The  carrying  amounts  of note  payable  and  capital  lease
     obligations and notes receivable approximate their fair values.

                                      F-13


                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE B (continued)

14. Stock-Based Compensation

     The Company complies with the  disclosure-only  provisions of SFAS No. 123,
     "Accounting  for  Stock-Based  Compensation."  This  statement  establishes
     financial  accounting  and  reporting  standards for  stock-based  employee
     compensation  plans.  The provisions of SFAS No. 123 encourage  entities to
     adopt a fair value-based method of accounting for stock compensation plans;
     however,  these  provisions  also permit the Company to continue to measure
     compensation costs under pre-existing accounting  pronouncements.  Pursuant
     to SFAS No. 123,  the Company has elected to continue  the  accounting  set
     forth in Accounting  Principles  Board ("APB") Opinion No. 25,  "Accounting
     for Stock  Issued to  Employees,"  and to provide the  necessary  pro forma
     disclosures.

15. Start-up Costs

    Preopening and similar costs are expensed as incurred.

16. Revenue Recognition - Company-owned Restaurants

     Sales by Company-owned restaurants are recognized on a cash basis, upon the
     performance of services.

17. Revenue Recognition - Franchising Operations

     In connection with its franchising operations, the Company receives initial
     franchise fees,  development  fees,  royalties,  contributions to marketing
     funds, and in certain cases, revenue from sub-leasing restaurant properties
     to  franchisees.  Initial  franchise  fees are  recognized  as income  when
     substantially  all  services  and  conditions  relating  to the sale of the
     franchise have been performed or satisfied, which generally occurs when the
     franchised   restaurant   commences   operations.   Development   fees  are
     nonrefundable and the related  agreements  require the franchisee to open a
     specified  number of restaurants in the development area within a specified
     time period or the agreements may be canceled by the Company.  Revenue from
     development  agreements is deferred and  recognized as  restaurants  in the
     development  area  commence  operations  on a pro rata basis to the minimum
     number of restaurants  required to be open, or at the time the  development
     agreement  is  effectively  canceled.  Royalties,  which are  based  upon a
     percentage of the  franchisee's  gross sales, are recognized as income when
     the fees are earned and become receivable and deemed  collectible.  Revenue
     from sub-leasing properties to franchisees is recognized as income as the

                                      F-14


                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE B (continued)

     revenue is earned and becomes receivable and deemed collectible.  Sub-lease
     rental  income  is  presented   net  of  associated   lease  costs  in  the
     accompanying   consolidated   financial  statements.   Franchise  and  area
     development  fees received  prior to completion of the revenue  recognition
     process are recorded as deferred revenue.

     At March 31,  2002 and  March 25,  2001,  $332 and $656,  respectively,  of
     deferred  franchise  fees are  included  in the  accompanying  consolidated
     balance sheets.

18. Concentrations of Credit Risk

     The Company's accounts  receivable consist  principally of receivables from
     franchisees  for royalties  and  advertising  contributions  and from sales
     under the  Branded  Product  Program.  At March 31,  2002,  one  franchisee
     represented  13% of franchise  royalties  receivable and at March 25, 2001,
     one franchisee represented 10% of franchise royalties receivable (Note E).

19. Advertising

     The  Company  administers  various  advertising  funds  on  behalf  of  its
     subsidiaries  and  franchisees to coordinate  the marketing  efforts of the
     Company. Under these arrangements,  the Company collects and disburses fees
     paid by  franchisees  and  Company-owned  stores for  national and regional
     advertising,  promotional and public relations programs.  Contributions are
     based on specified  percentages of net sales,  generally  ranging up to 3%.
     Advertising   contributions  from  Company-owned  stores  are  included  in
     restaurant operating expenses in the accompanying  consolidated  statements
     of operations. Net Company-owned store advertising expense was $940, $1,602
     and $888,  for the fiscal  years ended March 31,  2002,  March 25, 2001 and
     March 26, 2000, respectively.

20. Income Taxes

     Deferred  tax  assets and  liabilities  are  recognized  for the future tax
     consequences  attributable to differences  between the financial  statement
     carrying  amounts of existing assets and  liabilities and their  respective
     tax bases and operating  loss and tax credit  carry-forwards.  Deferred tax
     assets and  liabilities  are measured  using enacted tax rates  expected to
     apply to taxable  income in the year in which those  temporary  differences
     are expected to be recovered or settled.

21. Reclassifications

     Certain prior year balances have been  reclassified to conform with current
     year presentation.

                                      F-15


                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE B (continued)

22. Recently Issued Accounting Standards

     In July 2001, the Financial Accounting Standards Board issued SFAS No. 141,
     "Business  Combinations"  ("SFAS No. 141") and SFAS No. 142,  "Goodwill and
     Other  Intangible  Assets"  ("SFAS No.  142").  SFAS No. 141  requires  all
     business  combinations  initiated  after June 30, 2001 to be accounted  for
     using the purchase  method.  Under SFAS No. 142,  goodwill  and  intangible
     assets  with  indefinite  lives are no longer  amortized  but are  reviewed
     annually  (or  more   frequently  if  impairment   indicators   arise)  for
     impairment.  Separable  intangible  assets  that  are  not  deemed  to have
     indefinite lives will continue to be amortized over their useful lives (but
     with no maximum life). The amortization provisions of SFAS No. 142 apply to
     goodwill and intangible  assets  acquired after June 30, 2001. With respect
     to goodwill and intangible assets acquired prior to July 1, 2001,  Nathan's
     is  required  to adopt  SFAS No. 142  effective  in its next  fiscal  year,
     commencing April 1, 2002.

     The  Company  will  no  longer  amortize   existing  goodwill  and  certain
     intangible assets having indefinite  lives,  thereby reducing  amortization
     expense by approximately $600 per year. The Company expects to complete its
     impairment  analysis during the first quarter of fiscal 2003 and expects to
     recognize an impairment charge of approximately $12.0 to $13.0 million upon
     the adoption of SFAS No. 142.

     In June 2001, the Financial Accounting Standards Board issued SFAS No. 143,
     "Accounting for Asset Retirement  Obligations"  ("SFAS No. 143").  SFAS No.
     143  addresses  financial  and reporting  obligations  associated  with the
     retirement  of  tangible   long-lived   assets  and  the  associated  asset
     retirement  costs.  It applies  to legal  obligations  associated  with the
     retirement of long-lived assets that result from acquisition, construction,
     development  and/or the normal operation of a long-lived asset,  except for
     certain  obligations  of lessees.  SFAS No. 143 is effective  for financial
     statements issued for fiscal years beginning after June 15, 2002.  Nathan's
     is currently  evaluating  the effect of adoption on its financial  position
     and results of operations.

     In August 2001, the Financial  Accounting  Standards  Board issued SFAS No.
     144,  "Accounting  for the  Impairment  or Disposal of  Long-Lived  Assets"
     ("SFAS No. 144").  SFAS No. 144 supersedes SFAS No. 121 "Accounting for the
     Impairment of Long-Lived  Assets and for  Long-Lived  Assets to Be Disposed
     Of" and Accounting  Principles Board Opinion No. 30, "Reporting  Results of
     Operations - Reporting  the Effects of Disposal of a Segment of a Business,
     and   Extraordinary,   Unusual  and   Infrequently   Occurring  Events  and
     Transactions."  This statement  retains the fundamental  provisions of SFAS
     No.

                                      F-16

                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE B (continued)

     121  for  recognition  and  measurement  of  impairment,   but  amends  the
     accounting  and  reporting  standards  for  segments  of a  business  to be
     disposed of. The  provisions  of SFAS No. 144 are required to be adopted no
     later than fiscal years  beginning  after  December  31,  2001,  with early
     adoption encouraged.  The Company is currently evaluating the impact of the
     adoption of SFAS No. 144, which the Company expects will not be material.


NOTE C - ACQUISITIONS

     On February 19, 1999, the U. S. Bankruptcy Court for the Middle District of
     North Carolina, Durham Division, confirmed the Joint Plan of Reorganization
     of the Official  Committee of  Franchisees  of Roasters  Corp. and Roasters
     Franchise Corp., operators of Kenny Rogers Roasters Restaurants.  Under the
     Joint  Plan of  Reorganization,  on April 1,  1999,  Nathan's acquired  the
     intellectual property rights,  including trademarks,  recipes and franchise
     agreements,  of Roasters Corp. and Roasters  Franchise  Corp. for $1,250 in
     cash plus related  expenses of  approximately  $340. NF Roasters  Corp.,  a
     wholly-owned  subsidiary,  was created for the purpose of  acquiring  these
     assets. The acquired assets are recorded as intangibles in the accompanying
     consolidated balance sheet and are being amortized on a straight-line basis
     over periods of 10 to 20 years. No company-owned  restaurants were acquired
     in  this   transaction.   Results  of  operations  are  included  in  these
     consolidated financial statements as of April 1, 1999.

     On November 25,  1998,  the Company  acquired  8,121,000  (2,030,250  after
     giving effect to a 4-for-1  reverse stock split) shares,  or  approximately
     30% of the then  outstanding  common stock,  of Miami Subs  Corporation for
     $4,200,  excluding  transaction costs. On January 15, 1999, the Company and
     Miami Subs  entered into a definitive  merger  agreement  pursuant to which
     Nathan's  would acquire the remaining  outstanding  shares of Miami Subs in
     exchange for shares of and warrants to purchase Nathan's common stock.

     On September 30, 1999, Nathan's completed the acquisition of Miami Subs and
     acquired the remaining  outstanding  common stock of Miami Subs in exchange
     for 2,317,980 shares of Nathan's common stock, 579,040 warrants to purchase
     Nathan's common stock, and the assumption of existing  employee options and
     warrants  to  purchase  542,284  shares  of  Miami  Subs' common  stock  in
     connection  with the merger.  The total  purchase  price was  approximately
     $13,000,  including acquisition costs. The acquisition was accounted for as
     a purchase under APB Opinion No. 16, "Accounting for Business Combinations"
     ("APB No. 16").  In accordance  with APB No. 16, the Company  allocated the
     purchase price of Miami Subs based on the fair value of the assets acquired
     and liabilities  assumed.  Goodwill of $1,668 resulted from the acquisition
     of Miami Subs and is being amortized over a period of 20 years.

                                      F-17

                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE C (continued)

     In  connection  with the  acquisition  of Miami Subs,  Nathan's  planned to
     permanently close 18 under-performing  company-owned restaurants.  Nathan's
     expected  to  abandon  or sell the  related  assets  at  amounts  below the
     historical  carrying amounts recorded by Miami Subs. In accordance with APB
     No.  16,  the  write-down  of these  assets  was  reflected  as part of the
     purchase price allocation. To date the Company has closed or sold 15 units.
     The Company  continues to market two of these  properties for sale and will
     cease operations of the remaining unit upon lease expiration. The estimated
     disposal  value is  included  in assets  held for sale in the  accompanying
     consolidated  balance sheet for the remaining units to be sold. As of March
     31,  2002,   as  part  of  the   acquisition,   the  Company  has  recorded
     approximately  $1,461 ($877 after tax) for lease  reserves and  termination
     costs.

     The allocation of purchase price is as follows:



                                                   
       Current assets                                 $   5,481
       Property and equipment                             7,060
       Assets held for sale                                 653
       Intangibles                                        5,441
       Goodwill                                           1,668
       Notes receivable - long-term                       3,860
       Other assets                                       2,212
       Liabilities assumed                              (13,364)
                                                       --------
                                                       $ 13,011
                                                       ========

     The  consolidated  results of operations for Miami Subs are included in the
     consolidated financial statements as of the date of acquisition. Summarized
     below are the unaudited  pro forma results of operations  for the fifty-two
     weeks ended March 26, 2000 of Nathan's as though the Miami Subs acquisition
     had occurred as of the beginning of the periods presented. Adjustments have
     been made for  amortization  of goodwill based upon salary expense based on
     employment agreements,  reversal of Miami Subs merger costs, elimination of
     Nathan's 30% equity earnings in Miami Subs,  issuance of common stock,  and
     reduction of interest income on marketable  securities used to purchase the
     initial 30% of Miami Subs' common stock.

                                      F-18

                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000


NOTE C (continued)



                                              Fifty-two weeks ended
                                                 March 26, 2000
                                              ---------------------
                                                
     Total revenues                                $ 50,455
                                                   ========
     Net loss                                      $ (1,466)
                                                   ========
     Net loss per share
         Basic                                     $   (.21)
                                                   ========
         Diluted                                   $   (.21)
                                                   ========
     Weighted average shares used in computing
         net loss per share
           Basic                                  7,040,000
                                                  =========
           Diluted                                7,040,000
                                                  =========


     These pro forma  results of operations  have been prepared for  comparative
     purposes  only and are not  necessarily  indicative  of actual  results  of
     operations  that would have occurred had the  acquisition  been made at the
     beginning of the period  presented or of the results which may occur in the
     future.


NOTE D - NET INCOME (LOSS) PER SHARE

     Basic earnings per common share is calculated by dividing net income (loss)
     by the  weighted-average  number of common shares  outstanding and excludes
     any dilutive  effects of stock  options or warrants.  Diluted  earnings per
     common share gives effect to all  potentially  dilutive  common shares that
     were  outstanding  during the period.  Dilutive  common  shares used in the
     computation  of diluted  earnings  per common share result from the assumed
     exercise of stock options and warrants, using the treasury stock method.

                                      F-19


                      Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

                March 31, 2002, March 25, 2001 and March 26, 2000



NOTE D (continued)

     The  following  chart  provides a  reconciliation  of  information  used in
     calculating  the per share  amounts  for the fiscal  years  ended March 31,
     2002, March 25, 2001 and March 26, 2000, respectively:




                                       Net income (loss)                     Shares                 Net income (loss) per share
                                 --------------------------       ------------------------------    ---------------------------
                                 2002       2001    2000 (1)      2002        2001       2000 (1)    2002      2001    2000 (1)
                                 ----       ----    ----          ----        ----       ----        ----      ----    ----
                                                                                             

    Basic EPS
      Basic calculation         $1,249     $1,606    $(1,270)   7,048,000   7,059,000   5,881,000     $.18      $.23    $(.22)
      Effect of dilutive
        employee stock
        options and warrants      -            -         -         35,000      39,000        -          -         -        -
                               -------     ------    -------    ---------   ---------   ---------     ----      ----    -----

    Diluted EPS
      Diluted calculation       $1,249     $1,606    $(1,270)   7,083,000   7,098,000   5,881,000     $.18      $.23    $(.22)
                               =======     ======    =======    =========   =========   =========     ====      ====    =====
<FN>

(1)  Common stock  equivalents  have been excluded from the  computation for net
     income  (loss)  per share for the fiscal  year end March 26,  2000 as their
     inclusion would be anti-dilutive.
</FN>



NOTE E - NOTES AND ACCOUNTS RECEIVABLE, NET

     Notes and accounts receivable, net, consists of the following:


                                                      March 31,          March 25,
                                                        2002               2001
                                                      ---------          ---------
                                                                    

        Notes receivable, net of impairment charges    $2,662             $2,874
        Franchise and license royalties                 1,376              2,499
        Branded product sales                             785                730
        Other                                             906                684
                                                       ------             ------
                                                        5,729              6,787

        Less: allowance for doubtful accounts             644                880
        Notes receivable due after one year             2,277              1,729
                                                       ------             ------
        Notes and accounts receivable, net             $2,808             $4,178
                                                       ======             ======

                                      F-20


                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE E (continued)

     Notes receivable at March 31, 2002 and March 25, 2001 principally  resulted
     from  sales of  restaurant  businesses  to Miami Subs' franchisees  and are
     generally  guaranteed by the purchaser and collateralized by the restaurant
     businesses  and  assets  sold.  The  notes  are  generally  due in  monthly
     installments of principal and interest with a balloon payment at the end of
     the term, with interest rates ranging principally between 5% and 10%.


NOTE F - MARKETABLE SECURITIES AND INVESTMENT IN
         LIMITED PARTNERSHIP

     Marketable  securities  at March 31, 2002 and March 25, 2001  consisted  of
     trading  securities  with  aggregate  fair  values  of $8,819  and  $4,648,
     respectively.  Fair values of corporate and municipal  bonds are based upon
     quoted market prices.  Investment income in trading limited partnerships is
     based on the Company's proportionate  share of the change in the underlying
     net assets of the partnership.

     The gross unrealized holding gains and fair values of trading securities by
     major  security  type for the fiscal years ended March 31, 2002,  March 25,
     2001 and March 26, 2000 were as follows:


                                               2002                            2001                         2000
                                   -----------------------------   -----------------------------   ------------------------

                                    Gross                           Gross                           Gross
                                  unrealized         Fair         unrealized         Fair        unrealized         Fair
                                   holding         value of        holding         value of        holding        value of
                                 gain (loss)     investments     gain (loss)     investments     gain (loss)    investments
                                 -----------     -----------     -----------     -----------     -----------    -----------
                                                                                                

     Municipal bonds                $(20)           $7,801          $ 16            $3,628          $  3          $1,540
     Investment in trading
       limited partnerships *         (2)            1,018          (438)            1,020           420           1,457
                                    ----            ------         -----            ------          ----          ------
                                    $(22)           $8,819         $(422)           $4,648          $423          $2,997
                                    ====            ======         =====            ======          ====          ======
<FN>
*    Subject  to the  terms of the  partnership,  the  Company  has the right to
     liquidate  its  investment  in the  trading  limited  partnerships  without
     penalty.
</FN>


                                      F-21


                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE G - PROPERTY AND EQUIPMENT, NET

     Property and equipment consist of the following:


                                                       March 31,         March 25,
                                                         2002              2001
                                                      ----------       -----------
                                                                  
     Construction-in-progress                         $    842          $    141
     Land                                                1,665             1,983
     Building and improvements                           2,245             3,083
     Machinery, equipment, furniture and fixtures        6,602             7,202
     Leasehold improvements                              7,201             7,949
                                                      --------           -------
                                                        18,555            20,358
     Less:  accumulated depreciation and amortization    9,630             9,079
                                                      --------           -------
                                                      $  8,925          $ 11,279


     Depreciation  expense on property  and  equipment  was  $1,661,  $1,791 and
     $1,358 for the fiscal years ended March 31, 2002,  March 25, 2001 and March
     26, 2000, respectively.


     In May 2001,  the Company  completed the sale of a restaurant  property for
     approximately  $1.5  million  pursuant to an order of  condemnation  by the
     State of  Florida.  The fair value of the assets  (which  approximated  the
     carrying value) is included in the current portion of assets  available for
     sale at March 25,  2001 in the  accompanying  consolidated  balance  sheet.
     Concurrent with the sale, the Company satisfied the related note payable of
     approximately $793 plus accrued interest,  and accordingly,  had classified
     the  remaining  balance at March 25,  2001 as  current in the  accompanying
     consolidated balance sheet. The Company appealed the value of this property
     and on November 19, 2001,  an Order was entered by the Circuit Court of the
     11th Judicial  Circuit of Florida in and for Miami-Dade  County pursuant to
     which the State of Florida  Department of Transportation was ordered to pay
     to the Company, an aggregate value of $2,350, plus legal fees in the amount
     of $253 in connection with the  condemnation by the State of Florida of the
     restaurant.   The   additional   proceeds   received   by  the  Company  of
     approximately  $850 is recorded  in  "investment  and other  income" in the
     accompanying consolidated statement of operations.

                                      F-22


                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE H - INTANGIBLE ASSETS, NET

     Intangible assets consist of the following:



                                                              March 31,        March 25,
                                                                2002             2001
                                                              ---------        --------
                                                                          
     Goodwill                                                 $17,043           $17,043
     Trademark, trade name, franchise rights and recipes        7,031             7,031
                                                              -------           -------
                                                               24,074            24,074
     Less accumulated amortization                              6,951             6,063
                                                              -------           -------
     Intangible assets, net                                   $17,123           $18,011
                                                              =======           =======


     Amortization  expense related to these intangible assets was $888, $839 and
     $716 for the fiscal  years ended March 31,  2002,  March 25, 2001 and March
     26, 2000, respectively.


NOTE I - ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES

     Accrued expenses and other current liabilities consist of the following:


                                                              March 31,         March 25,
                                                                2002              2001
                                                              -------           -------
                                                                           
     Payroll and other benefits                                $1,455            $1,365
     Professional and legal costs                                 407               898
     Self-insured retention                                     1,346               825
     Rent, occupancy and sublease termination costs               831             1,236
     Taxes payable                                                595               512
     Unexpended advertising funds                                 -               2,104
     Other                                                      1,872             1,745
                                                               ------            ------
                                                               $6,506            $8,685
                                                               ======            ======


                                      F-23

                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE J - NOTES PAYABLE AND CAPITALIZED LEASE OBLIGATIONS

     A summary of notes payable and capitalized lease obligations is as follows:


                                                                              March 31,      March 25,
                                                                                2002           2001
                                                                              ---------      ---------
                                                                                        

      Note payable to bank at 8.5% through January 2003 and adjusting to prime
          plus 0.25% in 2003, 2006, and 2009 and maturity in 2010               $1,333        $ 1,505
      Note payable to bank at 8.0% through January 2002                            -              806
      Note payable to bank at 1.5% over prime and
          maturing in 2001                                                         -              354
      Note payable to bank at 8.75% and maturing in 2003                           381            397
      Capital lease obligations and other                                           65             70
                                                                                ------        -------
                                                                                 1,779          3,132

      Less current portion                                                        (559)        (1,343)
                                                                                ------        -------
      Long-term portion                                                         $1,220        $ 1,789
                                                                                ======        =======



     The above notes are secured by the related property and equipment.

     In August 2001,  Miami Subs entered into an agreement with a franchisee and
     a bank, which called for the assumption of a note payable by the franchisee
     and the repayment of an existing note receivable  from the franchisee.  The
     Company  guarantees  the  franchisee's  note  payable  with the  bank.  The
     Company's  maximum  obligation for loans funded by the lender,  as of March
     31, 2002, was approximately $333.

     At March 31, 2002,  the  aggregate  annual  maturities of notes payable and
     capitalized lease obligations are as follows:

                                        

                          2003             $   559
                          2004                 173
                          2005                 173
                          2006                 174
                          2007                 174
                          Thereafter           526
                                            ------
                                            $1,779
                                            ======

                                      F-24


                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE J (continued)

     The Company  maintains  a $7,500  line of credit  with its primary  banking
     institution. Borrowings under the line of credit are intended to be used to
     meet the normal short-term  working capital needs of the Company.  The line
     of  credit is not a  commitment  and,  therefore,  credit  availability  is
     subject to ongoing approval. The line of credit expires on October 1, 2002,
     and bears interest at the prime rate (4.75% at March 31, 2002).  There were
     no borrowings outstanding under this line of credit as of March 31, 2002.


NOTE K - OTHER (INCOME) EXPENSE, NET

     Included  in  other  (income)  expense,  in the  accompanying  consolidated
     statements  of  operations  is (i) the  reversal  of a previous  litigation
     accrual  of ($210) for the fiscal  year ended  March 31,  2002 (ii) $463 in
     lease termination costs for the fiscal year ended March 25, 2001, and (iii)
     $236 in connection with the  satisfaction of certain  financial  guarantees
     and $191 in lease expense  resulting  from the default of subleases for the
     fiscal year ended March 26, 2000.


NOTE L - INCOME TAXES

     Income tax  provision  (benefit)  consists of the  following for the fiscal
     years ended March 31, 2002, March 25, 2001 and March 26, 2000:



                                 2002         2001       2000
                                 ----         ----       ----
                                                
      Federal
          Current                $911       $  868       $ 461
          Deferred                (93)         246        (719)
                                 ----       ------       -----
                                  818        1,114        (258)
                                 ----       ------       -----
      State and local
          Current                 160          235         247
          Deferred                (16)          67        (239)
                                 ----       ------       -----
                                  144          302           8
                                 ----       ------       -----
                                 $962       $1,416       $(250)
                                 ====       ======       =====


                                      F-25



                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE L (continued)

     Total income tax  provision  (benefit) for the fiscal years ended March 31,
     2002,  March 25, 2001 and March 26, 2000 differed from the amounts computed
     by  applying  the United  States  Federal  income tax rate of 34% to income
     before income taxes as a result of the following:


                                                                     2002          2001            2000
                                                                     ----         ------           -----
                                                                                          
     Computed "expected" tax (benefit) expense                       $752         $1,027           $(516)
     Nondeductible amortization                                       169            222             212
     State and local income taxes, net of Federal income tax benefit  106            199               8
     Tax-exempt investment earnings                                   (68)           (30)            (30)
     Nondeductible meals and entertainment and other                    3             (2)             76
                                                                     ----         ------           -----
                                                                     $962         $1,416           $(250)
                                                                     ====         ======           =====

                                      F-26

                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE L (continued)

     The tax  effects of  temporary  differences  that give rise to  significant
     portions  of the  deferred  tax assets and  deferred  tax  liabilities  are
     presented below:


                                                                  March 31,         March 25,
                                                                    2002               2001
                                                                  -------           --------
                                                                               
     Deferred tax assets
         Accrued expenses                                          $1,164            $   602
         Allowance for doubtful accounts                              291                352
         Impairment of notes receivable                               256                245
         Deferred revenue                                             978              1,243
         Depreciation expense and impairment of long-lived assets   1,101              2,134
         Expenses not deductible until paid                           130                372
         Amortization of intangibles                                  105                 70
         Net operating loss and other carryforwards                   676              2,326
         Other                                                         59                106
                                                                   ------            -------
                  Total gross deferred tax assets                   4,760              7,450
                                                                   ------            -------
     Deferred tax liabilities
         Amortization of intangibles                                  422              -
         Unrealized gain on marketable securities and income on
             investment in limited partnership                        207                209
         Other                                                        320                720
                                                                   ------            -------
                  Total gross deferred tax liabilities                949                929
                                                                   ------            -------
                  Net deferred tax asset                            3,811              6,521

     Less valuation allowance                                        (525)            (2,726)
                                                                   ------            -------
                                                                   $3,286            $ 3,795
                                                                   ======            =======


     The  determination  that the net deferred tax asset of $3,286 and $3,795 at
     March 31, 2002 and March 25, 2001, respectively,  is realizable is based on
     anticipated future taxable income.

                                      F-27


                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE L (continued)

     At March 31, 2002,  as result of settling the Miami Subs IRS audits for the
     years 1991 through 1996, the Company had a net operating loss  carryforward
     of   approximately   $1,289   remaining   (after  certain  IRS  agreed-upon
     adjustments and other reductions due to expiring losses) which is available
     to offset future taxable income  through 2005 and general  business  credit
     carryforwards  remaining of  approximately  $87 which may be used to offset
     liabilities   through  2008.  These  losses  and  credits  are  subject  to
     limitations imposed under the Internal Revenue Code pursuant to Section 382
     regarding  changes  in  ownership.  As a result of these  limitations,  the
     Company  has  recorded  a  valuation  allowance  for the  Miami  Subs  loss
     carryforwards and credits related to the acquisition. (See Note N-3).


NOTE M - STOCKHOLDER'S EQUITY, STOCK PLANS AND OTHER EMPLOYEE
         BENEFIT PLANS

1. Stock Option Plans

     On December 15, 1992,  the Company  adopted the 1992 Stock Option Plan (the
     "1992 Plan") which  provides  for the issuance of incentive  stock  options
     ("ISO's") to officers and key employees and  nonqualified  stock options to
     directors, officers and key employees. Up to 525,000 shares of common stock
     have been  reserved  for  issuance  under the 1992  Plan.  The terms of the
     options are generally ten years,  except for ISO's granted to any employee,
     whom prior to the granting of the option, owns stock representing more than
     10% of the voting rights, for which the option term will be five years. The
     exercise price for nonqualified  stock options  outstanding  under the 1992
     Plan  can be no less  than  the  fair  market  value,  as  defined,  of the
     Company's  common stock at the date of grant. For ISO's, the exercise price
     can generally be no less than the fair market value of the Company's common
     stock at the date of grant, with the exception of any employee who prior to
     the granting of the option,  owns stock  representing  more than 10% of the
     voting  rights,  for which the  exercise  price can be no less than 110% of
     fair market value of the Company's common stock at the date of grant.

     On May 24, 1994, the Company adopted the Outside Director Stock Option Plan
     (the  "Directors'  Plan") which  provides for the issuance of  nonqualified
     stock options to nonemployee  directors,  as defined, of the Company. Under
     the Directors'  Plan,  200,000 shares of common stock have been  authorized
     and  issued  pursuant  to the  Directors'  Plan.  Options  awarded  to each
     nonemployee

                                      F-28



                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE M (continued)

     director are fully vested,  subject to forfeiture under certain  conditions
     and shall be exercisable upon vesting.

     In April 1998,  the Company  adopted the  Nathan's  Famous Inc.  1998 Stock
     Option  Plan  (the  "1998  Plan"),  which  provides  for  the  issuance  of
     nonqualified stock options to directors,  officers and key employees. Up to
     500,000  shares of common stock have been  reserved for issuance  under the
     1998 Plan.

     In June 2001,  the Company  adopted  the  Nathan's  Famous Inc.  2001 Stock
     Option  Plan  (the  "2001  Plan"),  which  provides  for  the  issuance  of
     nonqualified stock options to directors,  officers and key employees. Up to
     350,000  shares of common stock have been  reserved for issuance  under the
     1998 Plan.

     The 1992 Plan, the 1998 Plan, the 2001 Plan and the Directors'  Plan expire
     on December 2, 2002,  April 5, 2008,  June 13, 2011 and  December 31, 2004,
     respectively,  unless  terminated  earlier by the Board of Directors  under
     conditions specified in the Plan.

     The  Company  issued  478,584  stock  options  to  employees  of Miami Subs
     Corporation  to replace  957,168 of  previously  issued  Miami Subs options
     pursuant to the merger agreement and issued 47,006 new options. All options
     were fully vested upon  consummation  of the merger.  Exercise prices range
     from a low of $3.1875 to a high of $22.2517 per share and expire at various
     times through September 30, 2009.

2. Warrants

     In November 1996, the Company granted to a nonemployee consultant a warrant
     to purchase 50,000 shares of its common stock at an exercise price of $3.94
     per share, which represented the market price of the Company's common stock
     on the date of  grant.  Upon the date of  grant,  one-third  of the  shares
     vested immediately,  one-third vested on the first anniversary thereof, and
     the  remaining  one-third  vested on the second  anniversary  thereof.  The
     warrant expired, unexercised, on November 24, 2001.

                                      F-29


                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE M (continued)

     In connection  with the merger with Miami Subs,  the Company issued 579,040
     warrants to purchase common stock to the former shareholders of Miami Subs.
     These  warrants  expire on September 30, 2004 and have an exercise price of
     $6.00 per share. The Company also issued 63,700 warrants to purchase common
     stock to the former warrant  holders of Miami Subs.  Exercise  prices range
     between $16.55 per share and $49.63 per share expiring through March 2006.

     A summary of the status of the  Company's  stock option plans and warrants,
     excluding  warrants  issued to former  shareholders of Miami Subs, at March
     31, 2002,  March 25, 2001 and March 26, 2000 and changes  during the fiscal
     years then ended is presented in the tables and narrative below:



                                                            2002                      2001                        2000
                                                   ----------------------     ----------------------     ----------------------
                                                                 Weighted-                 Weighted-                  Weighted-
                                                                  average                   average                    average
                                                                 exercise                  exercise                    exercise
                                                    Shares        price       Shares         price        Shares         price
                                                  ---------      --------    ---------      -------       ------       --------
                                                                                                        
         Options outstanding - beginning of year  1,514,209        $3.86     1,614,924      $  4.79       707,667         $5.08

         Granted                                    307,000         3.20        -              -          512,006          3.34
         Replacement options - Miami Subs                 -         -           -              -          478,584          6.04
         Canceled                                       (63)        6.20      (100,715)       10.60       (83,333)         5.50
                                                  ---------                  ---------                    -------


         Options outstanding - end of year        1,821,146         4.29     1,514,209         3.86     1,614,924          4.79
                                                  =========                  =========                  =========
         Options exercisable - end of year        1,367,479                  1,220,876                  1,086,424
         Weighted-average fair value of options   =========                  =========                  =========
             granted                                               $1.30                    $    -                        $2.10
                                                                   =====                    =========                     =====
         Warrants outstanding - beginning of year   368,750        $4.53       401,200      $  5.66       350,000         $3.88

         Replacement warrants - Miami Subs                -         -           -             -            63,700         24.09
         Expired                                    (50,000)        3.94       (32,450)       18.61       (12,500)        49.63
                                                  ---------                  ---------                    -------
         Warrants outstanding - end of year         318,750         4.62       368,750         4.53       401,200          5.66
                                                  ---------                  ---------                    -------
         Warrants exercisable - end of year         318,750                    368,750                    401,200
         Weighted-average fair value of warrants  =========                  =========                    =======
             granted                                              $  -                       $  -                        $  -
                                                                  ======                     =======                     ======

     At March 31, 2002,  153,666  common  shares were  reserved for future stock
     option grants.

                                      F-30

                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE M (continued)

     The following table summarizes information about stock options and warrants
     (excluding  warrants  issued to the Miami Subs  shareholders as part of the
     merger consideration) at March 31, 2002:


                                                                                                        Options and
                                                 Options and warrants outstanding                    warrants exercisable
                                      -----------------------------------------------------    ----------------------------
                                                             Weighted-          Weighted-                        Weighted-
                                         Number               average            average         Number           average
               Range of                outstanding           remaining           exercise       exercisable       exercise
           exercise prices             at 3/31/02         contractual life         price        at 3/31/02         price
           ---------------             -----------        ---------------------------------     -----------       --------
                                                                                                     
         $  3.19 to  $ 4.00              1,459,558              6.7               $  3.35         1,005,891        $  3.39
            4.01 to    7.00                580,588              2.5                  5.41           580,588           5.41
            7.01 to   22.25                 99,750              1.8                 12.61            99,750          12.61
                                         ---------              ---               -------         ---------        -------
         $ 3.19 to  $ 22.25              2,139,896              5.3               $  4.34         1,686,229        $  4.63
                                         =========              ===               =======         =========        =======


     The fair value of each option and warrant grant is estimated on the date of
     grant  using the  Black-Scholes  option-pricing  model  with the  following
     assumptions:

                                         2002               2000
                                         ----               ----
                                                      
           Expected life (years)         6.6                 6.3
           Interest rate                 4.06%               6.22%
           Volatility                   32.3%               59.3%
           Dividend yield                 0%                  0%


     There were no options or warrants granted during fiscal 2001.

                                      F-31

                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE M (continued)

     The Company has adopted  the pro forma  disclosure  provisions  of SFAS No.
     123,   "Accounting   for   Stock-Based   Compensation."   Accordingly,   no
     compensation  cost  has  been  recognized  in  the  accompanying  financial
     statements  for the  stock  option  plans.  Had  compensation  cost for the
     Company's  stock  option  plans been  determined  under SFAS No.  123,  the
     Company's net income  (loss) and income (loss) per share would  approximate
     the pro forma amounts below:



                                                            2002      2001       2000
                                                           ------    ------     ------
                                                                      
   Net income (loss):                 As reported          $1,249    $1,606    $(1,270)
                                      Pro forma               839     1,248     (1,907)

   Net income (loss) per share:       Basic
                                      -----
                                      As reported            $.18      $.23      $(.22)
                                      Pro forma               .12       .18       (.32)

                                      Diluted
                                      -------
                                      As reported            $.18      $.23      $(.22)
                                      Pro forma               .12       .18       (.32)


     Because  the SFAS No. 123 method of  accounting  is not  applied to options
     granted prior to January 1, 1995, the resulting pro forma compensation cost
     may not be representative of that to be expected in future years.

3. Common Stock Purchase Rights

     On June 20, 1995, the Board of Directors  declared a dividend  distribution
     of one common stock  purchase  right (the  "Rights")  for each  outstanding
     share of Common Stock of the Company. The distribution was paid on June 20,
     1995 to the  shareholders  of  record  on June 20,  1995.  The terms of the
     Rights were amended on April 6, 1998 and December 8, 1999.  Each Right,  as
     amended,  entitles  the  registered  holder  thereof to  purchase  from the
     Company  one share of the  Common  Stock at a price of $4.00 per share (the
     "Purchase  Price"),  subject to adjustment  for  anti-dilution.  New Common
     Stock certificates issued after June 20, 1995 upon transfer or new issuance
     of the  Common  Stock  will  contain a  notation  incorporating  the Rights
     Agreement by reference.

                                      F-32

                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE M (continued)

     The  Rights  are  not  exercisable   until  the   Distribution   Date.  The
     Distribution  Date is the  earlier  to occur of (i) ten  days  following  a
     public  announcement  that a person or group of  affiliated  or  associated
     persons (an "Acquiring Person") acquired, or obtained the right to acquire,
     beneficial ownership of 15% or more of the outstanding shares of the Common
     Stock, as amended,  or (ii) ten business days (or such later date as may be
     determined  by action of the Board of  Directors  prior to such time as any
     person  becomes  an  Acquiring  Person)  following  the  commencement,   or
     announcement  of an intention to make a tender offer or exchange offer by a
     person (other than the Company, any wholly-owned  subsidiary of the Company
     or certain employee  benefit plans) which, if consummated,  would result in
     such person  becoming an Acquiring  Person.  The Rights will expire on June
     19, 2005, unless earlier redeemed by the Company.

     At any time prior to the time at which a person or group or  affiliated  or
     associated persons has acquired beneficial  ownership of 15% or more of the
     outstanding  shares  of the  Common  Stock  of the  Company,  the  Board of
     Directors  of the Company may redeem the Rights in whole,  but not in part,
     at a price of $.001 per  Right.  In  addition,  the  Rights  Agreement,  as
     amended,  permits the Board of Directors,  following the  acquisition  by a
     person or group of beneficial  ownership of 15% or more of the Common Stock
     (but before an acquisition of 50% or more of Common Stock), to exchange the
     Rights  (other than Rights owned by such 15% person or group),  in whole or
     in part,  for Common  Stock,  at an  exchange  ratio of one share of Common
     Stock per Right.

     Until a Right is  exercised,  the  holder  thereof,  as such,  will have no
     rights as a shareholder of the Company, including,  without limitation, the
     right to vote or to receive  dividends.  The Company has reserved 9,358,764
     shares of Common Stock for issuance upon exercise of the Rights.

4. Stock Repurchase Plan

     On September 14, 2001, the Board of Directors of the Company authorized the
     repurchase  of up to  1,000,000  shares  of  the  Company's  common  stock.
     Purchases  of stock  will be made  from time to time,  depending  on market
     conditions,  in open market or in  privately  negotiated  transactions,  at
     prices deemed appropriate by management.  There is no set time limit on the
     purchases.  The Company  expects to fund these stock  repurchases  from its
     operating  cash flow.  Through  March 31,  2002,  41,691  shares  have been
     repurchased at a cost of approximately $135.

     On April 10, 2002, the Company  repurchased 751,000 shares of the Company's
     common stock for aggregate consideration of $2,741 in a private transaction
     with a stockholder.

                                      F-33


                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE M (continued)

5. Employment Agreements

     The Company and its Chairman and Chief Executive Officer entered into a new
     employment  agreement  effective as of January 1, 2000.  The new employment
     agreement expires December 31, 2004. Pursuant to the agreement, the officer
     receives  a base  salary of $1.00 and an  annual  bonus  equal to 5% of the
     Company's consolidated pretax earnings for each fiscal year, with a minimum
     bonus  of  $250.  The  new  employment  agreement  further  provides  for a
     three-year  consulting  period after termination of employment during which
     the officer will receive  consulting  payments in an annual amount equal to
     two thirds of the average of the annual  bonuses  awarded to him during the
     three  fiscal  years  preceding  the  fiscal  year  of  termination  of his
     employment.  The employment agreement also provides for the continuation of
     certain  benefits  following  death or disability.  In connection  with the
     agreement,  the Company issued to the officer 25,000 shares of common stock
     with a fair market value at the date of grant of approximately $78.

     In the event that the officer's  employment is terminated without cause, he
     is entitled to receive his salary and  incentive  payment,  if any, for the
     remainder of the contract term. The employment  agreement  further provides
     that in the event there is a change in control of the  Company,  as defined
     therein, the officer has the option, exercisable within one year after such
     an event, to terminate his employment agreement. Upon such termination,  he
     has the right to receive a lump sum payment equal to the greater of (i) his
     salary  and  annual  bonuses  for  the  remainder  of the  employment  term
     (including  a pro rated bonus for any  partial  fiscal  year),  which bonus
     shall be equal to the average of the annual  bonuses  awarded to him during
     the three fiscal years  preceding the fiscal year of  termination;  or (ii)
     2.99  times his salary and  annual  bonus for the fiscal  year  immediately
     preceding the fiscal year  termination,  as well as a lump sum cash payment
     equal to the  difference  between  the  exercise  price of any  exercisable
     options  having an exercise  price of less than the current market price of
     the Company's common stock and such then current market price. In addition,
     the Company will  provide the officer with a tax gross-up  payment to cover
     any excise tax due.

     The Company and its President and Chief  Operating  Officer entered into an
     employment  agreement  on  December  28,  1992 for a period  commencing  on
     January 1, 1993 and ending on December 31, 1996. The  employment  agreement
     has been extended annually through December 31, 2001, based on the original
     terms,  and no  nonrenewal  notice has been given as of May 24,  2002.  The
     agreement  provides  for annual  compensation  of $275 plus  certain  other

                                      F-34


                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE M (continued)

     benefits. In November 1993, the Company amended this agreement to include a
     provision  under which the officer has the right to terminate the agreement
     and receive payment equal to approximately  three times annual compensation
     upon a change in control, as defined.

     The  Company  and the  President  of Miami  Subs,  pursuant  to the  merger
     agreement, entered into an employment agreement on September 30, 1999 for a
     period  commencing  on September 30, 1999 and ending on September 30, 2002.
     The agreement  provides for annual  compensation of $200 plus certain other
     benefits and  automatically  renews  annually unless 180 days prior written
     notice is given to the employee.  The agreement  includes a provision under
     which the  officer has the right to  terminate  the  agreement  and receive
     payment  equal to  approximately  three times  annual  compensation  upon a
     change in control, as defined.

     The  Company  and one  executive  of Miami  Subs  entered  into a change of
     control  agreement  effective  November 1, 2001 for annual  compensation of
     $130 per year. The agreement  additionally includes a provision under which
     the executive has the right to terminate the agreement and receive  payment
     equal to  approximately  three times annual  compensation  upon a change in
     control, as defined.

     The  Company  and one  executive  of Miami Subs  entered  into an  employee
     agreement  effective as of July 1, 2001 for a period commencing on the date
     of the  agreement and ending on July 1, 2003 and for  compensation  of $125
     per year.  The Company and another  executive of Miami Subs entered into an
     employment  agreement  effective August 1, 2001 for a period  commencing on
     the  date of the  agreement  and  ending  on  September  30,  2003  and for
     compensation  at $90 per year.  Each  agreement  also  provides for certain
     other  benefits.  Each agreement  additionally  includes a provision  under
     which the  executive  has the right to terminate  the agreement and receive
     payment  equal  to   approximately   three  times  the   employee's  annual
     compensation upon a change in control, as defined.

                                      F-35

                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE M (continued)

     Each employment agreement terminates upon death or voluntary termination by
     the  respective  employee or may be terminated by the Company upon 30-days'
     prior written  notice by the Company in the event of disability or "cause",
     as defined in each agreement.

6. 401(k) Plan

     The Company has a defined contribution retirement plan under Section 401(k)
     of the Internal  Revenue Code covering all nonunion  employees  over age 21
     who have been employed by the Company for at least one year.  Employees may
     contribute to the plan, on a tax-deferred  basis,  up to 15% of their total
     annual salary. Company contributions are discretionary.  Beginning with the
     plan  year  ending   February  28,  1994,  the  Company  elected  to  match
     contributions  at a rate of $.25 per dollar  contributed by the employee on
     up to a maximum  of 3% of the  employee's  total  annual  salary.  Employer
     contributions for the fiscal years ended March 31, 2002, March 25, 2001 and
     March 26, 2000 were $36, $25 and $21, respectively.

7. Other Benefits

     The Company provides,  on a contributory basis,  medical benefits to active
     employees. The Company does not provide medical benefits to retirees.


NOTE N - COMMITMENTS AND CONTINGENCIES

1. Commitments

     The Company's operations are principally conducted in leased premises.  The
     leases  generally have initial terms ranging from 5 to 20 years and usually
     provide for renewal options ranging from 5 to 20 years.  Most of the leases
     contain escalation  clauses and common area maintenance  charges (including
     taxes and insurance). Certain of the leases require additional (contingent)

                                      F-36

                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE N (continued)

     rental  payments  if  sales  volumes  at  the  related  restaurants  exceed
     specified  limits.  As of March 31,  2002,  the Company  has  noncancelable
     operating lease  commitments,  net of certain  sublease  rental income,  as
     follows:


                                          Lease               Sublease            Net lease
                                        commitments            income            Commitments
                                        -----------           --------           -----------
                                                                         
           2003                           $  4,784            $  2,434             $  2,350
           2004                              4,313               2,080                2,233
           2005                              4,209               2,005                2,204
           2006                              3,988               1,904                2,084
           2007                              3,763               1,762                2,001
           Thereafter                       13,194               7,416                5,778
                                          --------            --------             --------
                                           $34,251             $17,601              $16,650
                                          ========            ========             ========


     Aggregate rental expense,  net of sublease income, under all current leases
     amounted to $2,734,  $3,549 and $2,848 for the fiscal years ended March 31,
     2002, March 25, 2001 and March 26, 2000, respectively.

     The Company  also owns or leases  sites,  which it leases or  subleases  to
     franchisees. The Company remains liable for all lease costs when properties
     are subleased to franchisees.

     The Company also subleases non-Miami Subs locations to third parties.  Such
     sub-leases  provide  for  minimum  annual  rental  payments  by the Company
     aggregating  approximately $2.4 million and expire on various dates through
     2010 exclusive of renewal options.

     Contingent  rental  payments on building leases are typically made based on
     the  percentage of gross sales on the  individual  restaurants  that exceed
     predetermined  levels. The percentage of gross sales to be paid and related
     gross sales level vary by unit. Contingent rental expense was approximately
     $129,  $123, $123 for the fiscal years ended March 31, 2002, March 25, 2001
     and March 26, 2000, respectively.

                                      F-37


                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE N (continued)

     The Company guarantees  certain equipment  financing for franchisees with a
     third-party  lender.  The Company's maximum  obligation for loans funded by
     the lender, as of March 31, 2002, was approximately $1.4 million.

     The Company also  guarantees a  franchisee's  note payable with a bank. The
     Company's  maximum  obligation for loans funded by the lender,  as of March
     31, 2002, was approximately $333.

2. Contingencies

     Nathan's Famous, Inc. and Nathan's Famous Operating Corp. were named as two
     of three  defendants  in an action  commenced in July 2001,  in the Supreme
     Court of New York, Westchester County.  According to the amended complaint,
     the plaintiffs,  a minor and her mother,  are seeking damages in the amount
     of $17 million against  Nathan's Famous and Nathan's Famous Operating Corp.
     and one of Nathan's  Famous' former  employees  claiming  that the Nathan's
     entities failed to properly  supervise minor  employees,  failed to monitor
     its  supervisory  personnel,  and were  negligent in hiring,  retaining and
     promoting the individual  defendant,  who allegedly molested,  harassed and
     raped the minor plaintiff,  who was also an employee. On May 29, 2002, as a
     result of a  mediation,  this  action was  settled,  subject to final Court
     approval.  In the event the Court approves the  settlement,  the plaintiffs
     will be paid $650,  which has been  accrued for as a component  of "Accrued
     expenses and other current liabilities" in the accompanying balance sheets.

     An  action  has been  commenced,  in the  Circuit  Court  of the  Fifteenth
     Judicial  Circuit,  Palm Beach  County,  Florida in September  2001 against
     Miami Subs and EKFD Corporation, a Miami Subs franchisee ("the franchisee")
     claiming  negligence  in  connection  with a slip and fall which  allegedly
     occurred  on  the  premises  of the  franchisee  for  unspecified  damages.
     Pursuant to the terms of the Miami Subs Franchise Agreement, the franchisee
     is obligated to indemnify Miami Subs and hold them harmless  against claims
     asserted  and  procured an  insurance  policy  which named Miami Subs as an
     additional  insured.  Miami Subs has denied any liability to plaintiffs and
     has made  demand  upon the  franchisee's  insurer to  indemnify  and defend
     against the claims asserted. The insurer has agreed to indemnify and defend
     Miami Subs and has assumed the defense of this action for Miami Subs.

                                      F-38


                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE N (continued)

     The Company is involved in various other litigation in the normal course of
     business,  none  of  which,  in the  opinion  of  management,  will  have a
     significant  adverse  impact  on  its  financial  position  or  results  of
     operations.

3. Miami Subs Tax Audit

     As a result of the Miami  Subs  acquisition,  the  Company  obtained  a net
     operating loss  carryforward  of  approximately  $5.9 million and a general
     business credit  carryforward of approximately $274. The Miami Subs Federal
     income tax returns for all fiscal years 1991 through 1996, inclusive,  have
     been examined by the Internal Revenue  Service.  In January 2002, the Miami
     Subs tax audit was settled  with the IRS  Appeals  Office.  The  settlement
     resulted in a reduction of the net operating  loss  carryforward  to $4,004
     and an adjustment  to the general  business  credit to $300.  Each of these
     carryforwards  were subject to reductions due to various  expiration dates.
     In  addition  to these  adjustments,  the  Company  made  tax and  interest
     payments  totaling $344 in full  settlement  of the audit.  As of March 31,
     2002,  the  remaining  net operating  loss  carryforward  is $1,289 and the
     remaining  general  business  credit is $87.  These  losses and credits are
     subject to limitations  imposed under the Internal Revenue Code pursuant to
     section  382  regarding  changes  in  ownership.   As  a  result  of  these
     limitations,  the  Company  has  recorded  a  valuation  allowance  for the
     remaining  Miami  Subs  loss  carryforwards  and  credits  related  to  the
     acquisition.


NOTE O - RELATED PARTY TRANSACTIONS

     As of March 31,  2002,  Miami Subs leased two  restaurant  properties  from
     Kavala,  Inc., a private company owned by Gus Boulis, a former  shareholder
     of Miami Subs. Future minimum rental commitments due to Kavala at March 31,
     2002 under these existing leases was approximately $1.2 million.

     Mr.  Donald L.  Perlyn has been an officer  of Miami  Subs  since  1990,  a
     Director  since 1997 and President and Chief  Operating  Officer since July
     1998.  Mr. Perlyn has been a director of Nathan's  since October 1999.  Mr.
     Perlyn  served as a member of the Board of Directors  of Arthur  Treacher's
     Inc.  until March 2002 when Arthur  Treacher's,  Inc. was sold in a private
     transaction.  Miami Subs has been  granted  certain  exclusive  co-branding
     rights by Arthur  Treacher's,  Inc. and Mr. Perlyn had been granted options
     to acquire  approximately 175,000 shares of Arthur Treachers' common stock.
     These  options were  converted  into options of the entity that sold Arthur
     Treacher's, Inc.

                                      F-39





                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE P - SIGNIFICANT FOURTH QUARTER ADJUSTMENTS

     During  the  fourth  quarter  of  fiscal  2002,  the  Company's  management
     continued  to  monitor  and  evaluate  the   collectibility  and  potential
     impairment of its assets, in particular, notes receivable and certain fixed
     assets.  In  connection  therewith,  impairment  charges on  certain  notes
     receivable  of $185 and  impairment  charges  on fixed  assets of $685 were
     recorded  in the fourth  quarter.  It is  management's  opinion  that these
     adjustments  are  properly  recorded in the fourth  quarter  based upon the
     facts and circumstances that became available in that period.

     During  the  fourth  quarter  of  fiscal  2000,  the  Company's  management
     continued  to  monitor  and  evaluate  the   collectibility  and  potential
     impairment of its assets, in particular, notes receivable and certain fixed
     assets.  In  connection  therewith,   additional  allowances  for  doubtful
     accounts of $399,  impairment  charges on certain notes  receivable of $273
     and impairment  charges on fixed assets of $465 were recorded in the fourth
     quarter.  Additionally,  Nathan's  recorded  a $191  lease  rental  reserve
     resulting  from the default of subleases for space which is not expected to
     be utilized by Nathan's and $236 in  connection  with the  satisfaction  of
     certain  financial  guarantees.  It  is  management's  opinion  that  these
     adjustments  are  properly  recorded in the fourth  quarter  based upon the
     facts and circumstances that became available in that period.

                                      F-40


                     Nathan's Famous, Inc. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
               (in thousands, except share and per share amounts)

               March 31, 2002, March 25, 2001 and March 26, 2000



NOTE Q - QUARTERLY FINANCIAL INFORMATION (UNAUDITED)



                                                              First             Second           Third        Fourth
                                                             quarter            quarter         quarter       quarter
                                                             -------            -------         -------       -------
                                                                                                 
     Fiscal Year 2002
     ----------------
     Revenues                                                $11,876             $11,785         $10,380      $10,358
     Gross profit (a)                                          2,988               3,200           2,317        2,201
     Net income (loss)                                           962                 654             263         (630)
                                                             =======             =======         =======      =======
     Per share information
     Net income (loss) per share
       Basic (b)                                                $.14                $.09            $.04        $(.09)
                                                                ====                ====            ====        =====
       Diluted (b)                                              $.14                $.09            $.04        $(.09)
                                                                ====                ====            ====        ======
     Shares used in computation of net income (loss)
         per share
           Basic (b)                                       7,065,000           7,065,000       7,038,000     7,024,000
                                                           =========           =========       =========     =========
           Diluted (b)                                     7,084,000           7,080,000       7,062,000     7,107,000
                                                           =========           =========       =========     =========
     Fiscal Year 2001
     ----------------
     Revenues                                                $12,899             $12,666         $11,418      $10,191
     Gross profit (a)                                          3,423               3,457           2,821        2,568
     Net income (loss)                                           745                 933             145         (217)
                                                             =======             =======         =======      =======
     Per share information
     Net income (loss) per share
       Basic (b)                                                $.11                $.13            $.02        $(.03)
                                                                ====                ====            ====        =====
       Diluted (b)                                              $.11                $.13            $.02        $(.03)
                                                                ====                ====            ====        =====
     Shares used in computation of net income (loss)
         per share
           Basic (b)                                       7,040,000           7,065,000       7,065,000     7,065,000
                                                           =========           =========       =========     =========
           Diluted (b)                                     7,044,000           7,155,000       7,065,000     7,130,000
                                                           =========           =========       =========     =========
<FN>
(a)  Gross profit represents the difference between sales and the cost sales.
(b)  The sum of the  quarters  does not equal  the full  year per share  amounts
     included in the accompanying  consolidated  statements of operations due to
     the effect of the weighted average number of shares  outstanding during the
     fiscal years as compared to the quarters.
</FN>

                                      F-41

REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS ON SCHEDULE


To Nathan's Famous, Inc. and Subsidiaries:

     We have audited,  in accordance with auditing standards  generally accepted
     in the United States,  the  consolidated  financial  statements of Nathan's
     Famous,  Inc. and subsidiaries,  included in this Form 10-K and have issued
     our report  thereon  dated  June 14,  2001.  Our  audits  were made for the
     purpose of forming an opinion on the basic financial  statements taken as a
     whole. The  accompanying  schedule is the  responsibility  of the Company's
     management  and  is  presented  for  the  purpose  of  complying  with  the
     Securities  and  Exchange  Commission's  rules and is not part of the basic
     financial  statements.  This  schedule  has been  subjected to the auditing
     procedures  applied in the audit of the basic financial  statements and, in
     our opinion,  fairly  states in all material  respects the  financial  data
     required  to be set  forth  therein  in  relation  to the  basic  financial
     statements taken as a whole.





/s/Arthur Andersen LLP
Melville, New York
June 14, 2001



This Report of Independent Certified Public Accountants on Schedule is a copy of
a previously  issued Arthur  Andersen LLP  ("Andersen")  report and has not been
reissued by Andersen. The inclusion of this previously issued Andersen report is
pursuant to the "Temporary  Final Rule and Final Rule:  Requirements  for Arthur
Andersen  LLP  Auditing  Clients,"  issued by the U.S.  Securities  and Exchange
Commission  in March 2002.  Note that this  previously  issued  Andersen  report
refers to the  Schedule as of and for the  fifty-two  weeks ended March 25, 2001
and March 26, 2000.

                                      F-42



                SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS


                         COL. A                           COL. B                COL. C                COL. D         COL. E
- ------------------------------------------------------  ---------     ------------------------     ----------     ------------
                                                                         (1)            (2)
                                                                      Additions
                                                         Balance      charged        Additions
                                                            at            to         charged to                    Balance at
                                                         beginning    costs and        other        Deductions    end of period
                       Description                       of period    expenses       accounts
- ------------------------------------------------------   ---------    -------------------------     ----------     ------------
                                                                                                      

    Fifty-three weeks ended March 31, 2002
    --------------------------------------
    Allowance for doubtful accounts - notes and
      accounts receivable                                $  880          $  267          $  27(c)     $  530(a)       $  644
                                                         ======          ======          =====        ======          ======
      Lease reserve and termination costs                $  678          $   30          $  -         $  372(f)       $  336
                                                         ======          ======          =====        ======          ======
    Fifty-two weeks ended March 25, 2001
    ------------------------------------
    Allowance for doubtful accounts - notes and
      accounts receivable                                $  809          $  191          $  27 (c)    $  147 (a)      $  880
                                                         ======          ======          =====        ======          ======
      Lease reserve and termination costs                $974            $  463          $ 801 (d)    $1,560 (f)      $  678
                                                         ======          ======          =====        ======          ======
    Fifty-two weeks ended March 26, 2000
    ------------------------------------
    Allowance for doubtful accounts - notes and                                            404 (e)
                                                                                         =====
      accounts receivable                                $  467          $  895          $  32 (c)    $  989 (a)      $  809
                                                         ======          ======          =====        ======          ======
                                                                                           274 (e)
                                                                                         =====
      Lease reserve and termination costs                $   -           $  191          $ 660 (d)    $   151         $  974
                                                         ======          ======          =====        ======          ======
<FN>
(a)      Uncollectible amounts written off
(b)      Uncollectible advertising fund receivables
(c)      Provision charged to advertising fund
(d)      Lease termination charge to purchase accounting
(e)      Assumed as part of the Miami Subs acquisition
(f)      Payment of lease termination and other costs
</FN>

                                      F-43