UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-Q

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

For the quarterly period ended October  23, 2004

                                       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. 333-56239-01

                                LPA HOLDING CORP.
             (exact name of registrant as specified in its charter)

                       SEE TABLE OF ADDITIONAL REGISTRANTS

DELAWARE                                   48-1144353
(State or other jurisdiction of            (IRS employer identification number)
incorporation or organization)

                      130 SOUTH JEFFERSON STREET, SUITE 300
                                CHICAGO, IL 60661
              (Address of principal executive office and zip code)

                                 (312) 798-1200
              (Registrant's telephone number, including area code)

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 whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).
Yes  [ ]  No [X]

As of December 7, 2004, LPA Holding Corp. had outstanding 773,403 shares of
Class A Common Stock (par value, $.01 per share) and 20,000 shares of Class B
Common Stock (par value, $.01 per share). As of December 7, 2004, the additional
registrant had the number of outstanding shares, shown on the following table.



                             ADDITIONAL REGISTRANTS



                                                                                    Number of Shares
                          Jurisdiction of   Commission          IRS Employer            of Common
Name                       Incorporation    File Number       Identification No.    Stock Outstanding
- ----                       -------------    -----------       ------------------    -----------------
                                                                        
La Petite Academy, Inc.       Delaware       333-56239            43-1243221        100 shares of
                                                                                    Common Stock (par
                                                                                    value, $.01 per
                                                                                    share)


                                     - 2 -


LPA HOLDING CORP. AND SUBSIDIARIES

INDEX



                                                                                            PAGE
                                                                                            ----
                                                                                         
PART I.  FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS (UNAUDITED):

    Condensed Consolidated Balance Sheets                                                    4-5

    Condensed Consolidated Statements of Operations and Comprehensive Income (Loss)           6

    Condensed Consolidated Statements of Cash Flows                                           7

    Notes to Condensed Consolidated Financial Statements                                     8-11

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS                                    12-17

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                          17

ITEM 4.  CONTROLS AND PROCEDURES                                                            17-18

PART II.  OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS                                                                   19

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K                                                    19

SIGNATURES                                                                                  20-21


                                     - 3 -


PART I - FINANCIAL INFORMATION
ITEM 1.  FINANCIAL STATEMENTS

LPA HOLDING CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(IN THOUSANDS OF DOLLARS, EXCEPT SHARE AND PER SHARE DATA)



                                                              OCTOBER 23,       JULY 3,
                                                                 2004            2004
                                                              -----------       --------
                                                                         
ASSETS
Current assets:
    Cash and cash equivalents                                  $  7,924        $  7,542
    Accounts receivable, net of allowance for
       doubtful accounts of $545 and $501, respectively          10,190          10,919
    Insurance deposits (Note 3)                                   5,255           3,415
    Supplies inventory                                            4,231           3,949
    Other prepaid expenses                                        3,313             887
    Refundable taxes                                                 46              39
                                                               --------        --------
         Total current assets                                    30,959          26,751

Property and equipment, at cost:
    Land                                                          5,442           5,442
    Buildings and leasehold improvements                         84,569          81,479
    Furniture and equipment                                      31,769          30,658
    Construction in progress                                         38              60
                                                               --------        --------
                                                                121,818         117,639
    Less accumulated depreciation                                82,357          79,474
                                                               --------        --------
         Property and equipment, net                             39,461          38,165

Insurance deposits (Note 3)                                       5,182           5,613
Other assets (Note 3)                                             5,050           5,333
                                                               --------        --------
Total assets                                                   $ 80,652        $ 75,862
                                                               ========        ========


                                  (continued)

                                     - 4 -


LPA HOLDING CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(IN THOUSANDS OF DOLLARS, EXCEPT SHARE AND PER SHARE DATA)



                                                                                       OCTOBER 23,        JULY 3,
                                                                                          2004             2004
                                                                                       -----------       ---------
                                                                                                   
LIABILITIES AND STOCKHOLDERS' DEFICIT
Current liabilities:
    Overdrafts due banks                                                               $   4,132         $   3,789
    Accounts payable                                                                       7,939             7,690
    Current maturities of long-term debt and capital lease obligations                     8,626             5,871
    (Note 4)
    Accrued salaries, wages and other payroll costs                                       18,736            20,434
    Accrued insurance liabilities                                                          6,409             5,857
    Accrued property and sales taxes                                                       5,107             4,041
    Accrued interest payable                                                               6,646             1,997
    Reserve for closed schools                                                               819             1,002
    Other current liabilities                                                             10,671             8,578
                                                                                       ---------         ---------
         Total current liabilities                                                        69,085            59,259

Long-term liabilities:
    Long-term debt and capital lease obligations (Note 4)                                187,224           184,731
    Other long-term liabilities (Note 5)                                                   8,248             8,676
    Series A 12% mandatorily redeemable preferred stock (Note 6)                          83,378            79,866
                                                                                       ---------         ---------
         Total long-term liabilities                                                     278,850           273,273

Series B 5% convertible redeemable participating preferred stock                          23,093            22,747
    ($0.01 par value per share); 13,645,000 shares authorized, 9,541,968 shares
    issued and outstanding; aggregate liquidation preference of $23.1 million
    and $22.7 million, as of October 23, 2004 and July 3, 2004, respectively

Stockholders' deficit:
    Class A common stock ($0.01 par value per share); 17,500,000 shares                        8                 8
    authorized; and 773,403 shares issued and outstanding
    Class B common stock ($0.01 par value per share); 20,000 shares
    authorized, issued and outstanding
    Common stock warrants                                                                  8,596             8,596
    Accumulated other comprehensive income                                                    48                74
    Accumulated deficit                                                                 (299,028)         (288,095)
                                                                                       ---------         ---------
         Total stockholders' deficit                                                    (290,376)         (279,417)
                                                                                       ---------         ---------
Total liabilities and stockholders' deficit                                            $  80,652         $  75,862
                                                                                       =========         =========


See notes to condensed consolidated financial statements.

                                     - 5 -


LPA HOLDING CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
(IN THOUSANDS OF DOLLARS)



                                                                          16 WEEKS            16 WEEKS
                                                                            ENDED               ENDED
                                                                      OCTOBER 23, 2004    OCTOBER 18, 2003
                                                                      ----------------    ----------------
                                                                                    
Revenue                                                                  $ 112,372            $ 110,731

Operating expenses:
   Salaries, wages and benefits                                             65,880               63,563
   Facility lease expense                                                   14,141               13,514
   Depreciation and amortization                                             2,852                2,672
   Restructuring charges (recoveries) (Note 9)                                 (42)                  34
   Provision for doubtful accounts                                             432                  716
   Other                                                                    30,224               29,739
                                                                         ---------            ---------

Total operating expenses                                                   113,487              110,238
                                                                         ---------            ---------

Operating income (loss)                                                     (1,115)                 493

Interest expense
   Interest on debt                                                          5,938                6,101
   Dividends and accretion on Series A preferred stock  (Note 6)             3,512                3,101
                                                                         ---------            ---------
Total interest expense                                                       9,450                9,202

Interest income                                                                (16)                 (11)
                                                                         ---------            ---------

       Net interest expense                                                  9,434                9,191
                                                                         ---------            ---------

Loss before income taxes                                                   (10,549)              (8,698)
Provision (benefit) for income taxes                                            38                   78
                                                                         ---------            ---------
Net loss                                                                   (10,587)              (8,776)
                                                                         ---------            ---------
Other comprehensive loss:
   Derivative adjustments reclassified into operations                         (26)                 (26)
                                                                         ---------            ---------
       Total other comprehensive loss                                          (26)                 (26)
                                                                         ---------            ---------
Comprehensive loss                                                       $ (10,613)           $  (8,802)
                                                                         =========            =========


See notes to condensed consolidated financial statements.

                                     - 6 -


LPA HOLDING CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(IN THOUSANDS OF DOLLARS)



                                                                             16 WEEKS ENDED       16 WEEKS ENDED
                                                                            OCTOBER 23, 2004     OCTOBER 18, 2003
                                                                            ----------------     ----------------
                                                                                           
CASH FLOWS FROM OPERATING ACTIVITIES:
     Net loss                                                                  $(10,587)            $ (8,776)
     Adjustments to reconcile net loss to net cash from operating
       activities
         Restructuring (recoveries) charges                                         (42)                  34
         Depreciation and amortization                                            2,852                2,672
         Dividends and accretion on Series A preferred stock (Note 6)             3,512                3,101
         Loss on sales and disposals of property and equipment                       28                 (105)
         Other non cash items                                                       292                  292
     Changes in assets and liabilities:
         Accounts receivable                                                        729                  190
         Insurance deposits                                                      (1,409)              (2,456)
         Supplies inventory                                                        (282)                 222
         Other prepaid expenses                                                  (2,426)              (2,577)
         Refundable taxes                                                            (7)                  (4)
         Accounts payable                                                           249               (1,415)
         Accrued salaries, wages and other payroll costs                         (1,760)               1,037
         Accrued property and sales taxes                                         1,066                  999
         Accrued interest payable                                                 4,649                4,462
         Other current liabilities                                                2,093                3,510
         Accrued insurance liabilities                                              361                  377
         Reserve for closed schools                                                (276)                (831)
         Other changes in assets and liabilities, net                              (125)                 (34)
                                                                               --------             --------
             Net cash provided by operating activities                           (1,083)                 698
                                                                               --------             --------

CASH FLOWS FROM INVESTING ACTIVITIES
     Capital expenditures                                                        (3,836)              (1,453)
     Proceeds from sale of assets                                                     -                  302
                                                                               --------             --------
             Net cash used for investing activities                              (3,836)              (1,151)
                                                                               --------             --------

CASH FLOWS FROM FINANCING ACTIVITIES
     Repayment of term loan and capital lease obligations                          (742)                (901)
     Net borrowings under the Revolving Credit Agreement                          5,700                    -
     Proceeds from issuance of common stock, redeemable preferred
         stock and warrants, net of expenses                                          -                    1
     Overdrafts due bank                                                            343                2,093
                                                                               --------             --------
             Net cash (used for) provided by financing activities                 5,301                1,193
                                                                               --------             --------

NET INCREASE IN CASH AND CASH EQUIVALENTS                                           382                  740
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                  7,542                9,526
                                                                               --------             --------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                     $  7,924             $ 10,266
                                                                               ========             ========

SUPPLEMENTAL CASH FLOW INFORMATION:
     Cash paid during the period for:
         Interest                                                              $    982             $  1,332
         Income taxes                                                                21                   28

     Non-cash investing and financing activities:
         Capital lease obligations                                                  290                   93


See notes to condensed consolidated financial statements.

                                     - 7 -


LPA HOLDING CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

1.    ORGANIZATION

      The condensed consolidated financial statements presented herein include
      LPA Holding Corp. (Parent), and its wholly owned subsidiary, La Petite
      Academy, Inc. (La Petite), and La Petite's wholly owned subsidiaries:
      Bright Start Inc. (Bright Start), and LPA Services, Inc. (Services).
      Parent, consolidated with La Petite, Bright Start and Services, is
      referred to herein as the "Company".

      On March 17, 1998, LPA Investment LLC (LPA), a Delaware limited liability
      company, and Parent entered into an Agreement and Plan of Merger pursuant
      to which a wholly owned subsidiary of LPA was merged into Parent (the
      Recapitalization). LPA is the direct parent company of Parent and an
      indirect parent of La Petite. LPA is owned by an affiliate of J.P. Morgan
      Partners, LLC (JPMP) and by an entity controlled by Robert E. King, a
      director of La Petite and Parent.

      The Company offers educational, developmental and child care programs that
      are available on a full-time or part-time basis, for children between six
      weeks and twelve years old. The Company's schools are located in 36 states
      and the District of Columbia, primarily in the southern, Atlantic coastal,
      mid-western and western regions of the United States.

      As of October 23, 2004, the Company operated 643 schools, including 588
      residential academies, 26 employer-based schools and 29 Montessori
      schools. For the 16 weeks ended October 23, 2004, the Company had an
      average attendance of approximately 61,640 full and part-time children.

2.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      BASIS OF PRESENTATION - In the opinion of management, the accompanying
      unaudited condensed consolidated interim financial statements include all
      adjustments (consisting solely of normal and recurring adjustments)
      necessary for their fair presentation in conformity with accounting
      principles generally accepted in the United States of America (GAAP). The
      results for the interim periods ended October 23, 2004 and October 18,
      2003 are not necessarily indicative of the results to be expected for the
      entire fiscal year.

      Certain information normally included in financial statements prepared in
      accordance with GAAP has been condensed or omitted. These financial
      statements should be read in conjunction with the consolidated financial
      statements and the notes thereto included in the Company's Form 10-K for
      the fiscal year ended July 3, 2004.

      The preparation of financial statements in conformity with GAAP 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.

      Certain reclassifications to prior year amounts have been made in order to
      conform to the current year presentation.

      Over each of the past three years the Company has experienced significant
      losses before income taxes. In addition, as shown in the accompanying
      condensed financial statements, the Company has a working capital and
      stockholders' deficit as of October 23, 2004. Over the past three years,
      there have been repeated instances where the Company was not in compliance
      with its financial covenants in the Credit Agreement (as defined below)
      and required multiple equity investments by LPA (see Note 10) and other
      electing stockholders to enable it to meet its financial obligations as
      they came due and provide adequate liquidity to operate the business.

      As more fully discussed in Note 11, the Company entered into an amendment
      to the Credit Agreement, which extended the final maturity of the Credit
      Agreement from May 11, 2006 to November 15, 2007. Payments due under the
      amortization schedule for the term loan are $0.3 million in the remainder
      of fiscal year 2005, $0.4 million in fiscal year 2006, $0.4 million in
      fiscal year 2007 and $31.7 million in fiscal year 2008.

                                     - 8 -


      Over the past year management has implemented a series of measures to
      improve the Company's operating results and cash flow. These actions
      included the optimization of staff labor, personnel reductions, decreased
      discretionary expense spending and greater realization of revenue
      resulting from improved collections on accounts receivable. Management is
      continuing to identify additional opportunities to further reduce its cost
      of operation and optimize revenue per academy classroom. Management
      believes that these efforts, coupled with (i) the remaining $8.8 million
      of equity commitment, as of October 23, 2004, provided by LPA and certain
      of the other stockholders of Parent, (ii) the extension of the final
      maturity date of the Credit Agreement, and (iii) the available funds under
      the Revolving Credit Facility, will enable the Company to comply with its
      required financial covenants, meet its obligations as they come due and
      provide adequate liquidity to operate the business for the next twelve
      months. However, there can be no assurance in this regard, nor can there
      be any assurance that the Company can obtain additional funding from LPA
      beyond that as noted above or from any other external source.

      FISCAL YEAR END - The Company utilizes a 52 or 53-week fiscal year ending
      on the Saturday closest to June 30 and is composed of 13 four-week periods
      or in the case of a 53-week year, 12 four-week periods and one five week
      period. Fiscal year 2005 is a 52-week fiscal year. The first quarter
      contains four such periods or 16 weeks and each remaining quarter contains
      3 periods or 12 weeks. Fiscal year 2004 was a 53-week fiscal year. The
      first quarter contained four such periods or 16 weeks, the second and
      third quarters contained 3 periods or 12 weeks and the fourth quarter
      contained 3 periods or 13 weeks.

      RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS - In December 2003, the FASB
      issued a revision to Interpretation 46 (FIN 46R) to clarify some of the
      provisions of FASB Interpretation No. 46, Consolidation of Variable
      Interest Entities. The term "variable interest" is defined in FIN 46 as
      "contractual, ownership or other pecuniary interest in an entity that
      change with changes in the entity's net asset value." Variable interests
      are investments or other interests that will absorb a portion of an
      entity's expected losses if they occur or receive portions of the entity's
      expected residual returns if they occur. The application of FIN 46R did
      not have an impact on the Company's financial position or results of
      operations.

3.    NON-CURRENT ASSETS

      Insurance deposits represent cash held by insurance carriers as security
      for the self-insured portion of the Company's workers compensation,
      general liability and automobile insurance coverage.

      Other non-current assets consist of the following in thousands of dollars:



                               OCTOBER 23,        JULY 3,
                                  2004             2004
                               -----------       ---------
                                           
Deferred financing costs        $ 10,010         $ 10,010
Accumulated amortization          (6,994)          (6,642)
                                --------         --------
                                   3,016            3,368
Other (a)                          2,034            1,965
                                --------         --------
                                $  5,050         $  5,333
                                ========         ========


      (a)   Other includes the unamortized portion of losses on sale-leasebacks,
            utility deposits and properties held for sale, which are valued at
            fair value less cost to sell.

                                     - 9 -


4.    LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS

      Long term debt and capital lease obligations consists of the following in
      thousands of dollars:



                                                   OCTOBER 23,         JULY 3,
                                                      2004              2004
                                                   -----------       ----------
                                                               
Senior Notes, 10.0% due May 15, 2008               $ 145,000         $ 145,000
Borrowings under term loan facility                   32,752            33,002
Borrowings under revolving credit agreement           16,700            11,000
Capital lease obligations                              1,398             1,600
                                                   ---------         ---------
                                                     195,850           190,602
Less current maturities of long-term
    debt and capital lease obligations                (8,626)           (5,871)
                                                   ---------         ---------
                                                   $ 187,224         $ 184,731
                                                   =========         =========


      As more fully discussed in Note 11, the Company entered into an amendment
      to the Credit Agreement, which extended the final maturity of the Credit
      Agreement from May 11, 2006 to November 15, 2007. Payments due under the
      amortization schedule for the term loan are $0.3 million in the remainder
      of fiscal year 2005, $0.4 million in fiscal year 2006, $0.4 million in
      fiscal year 2007 and $31.7 million in fiscal year 2008. This amendment
      also (i) eased certain financial covenant targets required to be
      maintained by the Company and set new targets for the extended period of
      the Credit Agreement; (ii) deleted the requirement that LIBOR borrowings
      pay a predetermined minimum interest rate; and (iii) lowered the minimum
      dollar amount required to make a borrowing under the Credit Agreement. The
      Credit Agreement contains covenants which restrict our ability, among
      other things, to incur debt and liens, sell assets and make investments.
      The Company was in compliance with all covenants on October 23, 2004.

5.    OTHER LONG-TERM LIABILITIES

      Other long-term liabilities consist of the following in thousands of
      dollars:



                                        OCTOBER 23,      JULY 3,
                                           2004           2004
                                        -----------     --------
                                                  
Unfavorable leases (a)                     $  566        $  638
Reserve for closed schools (b)                470           573
Deferred severance (c)                        440           502
Long-term insurance liabilities (d)         6,772         6,963
                                           ------        ------
                                           $8,248        $8,676
                                           ======        ======


      (a)   In connection with the acquisitions of La Petite and Bright Start, a
            liability for unfavorable operating leases was recorded and is being
            relieved over the average remaining life of the related leases.

      (b)   The reserve for closed schools includes the long-term liability
            related primarily to leases for schools that were closed and are no
            longer operated by the Company.

      (c)   On December 11, 2002, the Company entered into a Separation
            Agreement with the Company's former Chief Executive Officer and
            President. The long-term portion of the Company's total contractual
            obligations pursuant to the Separation Agreement is $0.4 million and
            $0.5 million as of October 23, 2004 and July 3, 2004, respectively.

      (d)   Long-term insurance liabilities reflect the Company's obligation for
            reported and not paid and incurred but not reported, workers'
            compensation, auto and general liability claims.

                                     - 10 -


6.    SHARES SUBJECT TO MANDATORY REDEMPTION

      Shares subject to mandatory redemption consist of 45,000 shares of Series
      A 12% mandatorily redeemable preferred stock, $0.01 par value (Series A
      preferred stock), all of which were issued and outstanding as of October
      23, 2004. The original carrying value of the preferred stock of $36.4
      million is being accreted to its redemption value of $45.0 million on May
      11, 2008. The Series A preferred stock is non-voting and mandatorily
      redeemable on May 11, 2008. Dividends at the rate of 12.0% per annum are
      cumulative and if not paid on the June 30 or December 31 semi-annual
      Series A preferred stock dividend dates are added to the liquidation
      value. The liquidation value was $90.1 million and $86.9 million as of
      October 23, 2004 and July 3, 2004, respectively. Accrued dividends were
      $45.1 million and $41.9 million at October 23, 2004 and July 3, 2004,
      respectively. The Series A preferred stock may be exchanged for 12.0%
      Subordinated Exchange Debentures due 2008, at Parent's option, subject to
      certain conditions, in whole, but not in part, on any scheduled dividend
      payment date. The Series A preferred stock contains certain restrictive
      provisions that limit the ability of Parent to pay cash dividends.

      The Company recognized $3.5 million and $3.1 million in dividends and
      accretion on the Series A preferred stock as interest expense during the
      16 weeks ended October 23, 2004 and October 18, 2003, respectively. The
      charges to interest expense are currently non-cash charges, as the Series
      A preferred stock dividends have not been paid but rather have been added
      to the Series A preferred stock liquidation value and are payable in the
      future.

7.    COMMITMENTS AND CONTINGENCIES

      The Company is presently, and has been from time to time, subject to
      claims and litigation arising in the ordinary course of business.
      Management believes that none of the claims or litigation, of which it is
      aware, will materially affect the Company's financial condition,
      liquidity, or annual results of operations, although assurance cannot be
      given with respect to the ultimate outcome of any such actions.

8.    STOCK-BASED COMPENSATION

      The Company accounts for all options in accordance with APB Opinion No.
      25, which requires compensation cost to be recognized only on the excess,
      if any, between the fair value of the stock at the date of grant and the
      amount an employee must pay to acquire the stock. Under this method, no
      compensation cost has been recognized for stock options granted.

      No options were granted during the 16 weeks ended October 23, 2004. If
      compensation cost for options granted in prior periods had been recognized
      as prescribed by SFAS No. 123, "Accounting for Stock-Based Compensation,"
      it would not have had a material effect on the Company's results of
      operations.

9.    RESTRUCTURING CHARGES

      The Company did not incur any significant restructuring charges during the
      first quarter of the 2005 fiscal year or during the first quarter of the
      2004 fiscal year. Restructuring charges related to the school closures
      consist principally of the present value of rent (net of anticipated
      sublease income), real estate taxes, repairs and maintenance costs, common
      area maintenance charges, and utilities, along with the write-off of
      leasehold improvements. A summary of the restructuring reserve activity is
      as follows, in dollars in thousands:



                                                       FISCAL YEAR     FISCAL YEAR
                                                          2005            2004
                                                       -----------     -----------
                                                                 
Balances at July 3, 2004 and June 28, 2003               $ 1,576         $ 4,466

Provision recorded in first quarter                                           57

Recoveries recorded in first quarter                         (42)            (23)

Amount utilized in first quarter                            (245)           (877)
                                                         -------         -------
Balance at October 23, 2004 and October 18, 2003           1,289           3,623


                                     - 11 -


10.   SERIES B 5% CONVERTIBLE REDEEMABLE PARTICIPATING PREFERRED STOCK ISSUANCE

      Pursuant to the terms of the Securities Purchase Agreement dated February
      10, 2003, entered into by Parent and its stockholders who have elected to
      exercise their respective preemptive rights (the Electing Stockholders),
      as amended by Amendment No. 1 to the Securities Purchase Agreement dated
      July 31, 2003, Parent may issue up to a total of 6,669,734 shares of its
      Series B 5% convertible redeemable participating preferred stock (Series B
      preferred stock) at a price of $2.174 per share. LPA has committed to
      purchase in accordance with the terms of the Securities Purchase
      Agreement, 6,658,636 shares of the Series B preferred stock being offered.
      Purchases may be made at LPA's discretion or upon occurrence of conditions
      detailed in the Securities Purchase Agreement. In accordance with such
      commitment, LPA purchased 341,766 shares of Series B preferred stock in
      June 2003 for $0.8 million, 1,379,945 shares of Series B preferred stock
      in November 2003 for $3.0 million, and 919,963 shares of Series B
      preferred stock in December 2003 for $2.0 million. Further, in accordance
      with their commitment to purchase shares of Series B preferred stock and
      in accordance with the terms of the Securities Purchase Agreement, the
      Electing Stockholders other than LPA purchased 570 shares of Series B
      preferred stock in July 2003. There were no purchases of Series B
      preferred stock in the first quarter of fiscal year 2005. Accordingly, at
      October 23, 2004, the remaining contingent equity commitment from the
      stockholders of Parent is $8.8 million. See Note 11 for a discussion of
      Amendment No. 2 to the Securities Purchase Agreement effective as of
      November 30, 2004

11.   SUBSEQUENT EVENTS

      On December 6, 2004, the Company entered into Amendment No. 7 to the
      Credit Agreement, effective as of November 30, 2004. Pursuant to the
      amendment to the Credit Agreement, the final maturity of the Credit
      Agreement was extended and the Credit Agreement will terminate on November
      15, 2007. Payments due under the amortization schedule for the term loan
      are $0.3 million in the remainder of fiscal year 2005, $0.4 million in
      fiscal year 2006, $0.4 million in fiscal year 2007 and $31.7 million in
      fiscal year 2008. The term loan is also subject to mandatory prepayment in
      the event of certain equity or debt issuances or asset sales by the
      Company or any of its subsidiaries and in amounts equal to specified
      percentages of excess cash flow (as defined).

      On December 6, 2004, the Company entered into Amendment No. 2 to the
      Securities Purchase Agreement, effective as of November 30, 2004. Pursuant
      to the amendment to the Securities Purchase Agreement, the Electing
      Stockholders agreed to purchase Series B preferred stock if the Company
      fails at any time to make principal and interest payments on the Senior
      Notes due 2008. The foregoing obligation is in addition to the existing
      obligations of the Electing Stockholders to purchase shares of Series B
      preferred stock; however, the additional obligation does not increase the
      amount of equity committed by any of the Electing Stockholders. The
      amendment to the Securities Purchase Agreement also granted the holders
      representing a majority of the Senior Notes due 2008 with the right to
      release the Electing Stocking from the equity commitments under the
      Securities Purchase Agreement at any time after the repayment of the debt
      outstanding under the Credit Agreement.

                                     - 12 -


ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

INTRODUCTION

The following discussion should be read in conjunction with the unaudited
condensed financial statements and the related notes included elsewhere in this
report.

New educational facilities (new schools), as defined by the Company, are
Academies opened within the current or previous fiscal year. These schools
typically generate operating losses until the Academies achieve normalized
occupancies. Established educational facilities (established schools), as
defined by the Company, are schools that were open prior to the start of the
previous fiscal year.

Full-time equivalent (FTE) attendance, as defined by the Company, is not a
measure of the absolute number of students attending the Company's schools, but
rather is an approximation of the full-time equivalent number of students based
on Company estimates and weighted averages. For example, a student attending
full-time is equivalent to one FTE, while a student attending only one-half of
each day is equivalent to 0.5 FTE. The average weekly FTE tuition rate, as
defined by the Company, is the tuition revenue divided by the FTE attendance for
the respective period.

OVERVIEW

La Petite is one of the leading for-profit preschool educational facilities in
the United States based on the number of centers operated. The Company provides
center-based educational services and childcare to children between the ages of
six weeks and 12 years. The Company also operates Montessori schools that employ
the Montessori method of teaching, a classical approach that features the
programming of tasks with materials presented in a sequence dictated by each
child's capabilities.

The majority of the Company's revenue comes from the tuition and fees that it
charges for attendance at its Academies. Academy tuition depends upon a number
of factors including, but not limited to, location of an Academy, age of the
child, full or part-time attendance, utilization and competition. The Company
also provides various tuition discounts primarily consisting of sibling, staff,
and Preferred Employer Program. Parents also pay an annual registration fee.
Tuition and fees are payable weekly and in advance for most residential and
employer-based Academies and monthly and in advance for Montessori schools.
Other fees include activity fees for summer activities and supply fees for
Pre-Kindergarten and Private Kindergarten programs. Tuition rates per FTE are
impacted by the age mix of children and generally decrease as the age of the
children increase. Over the past year the Company has experienced increases its
infant, toddler and preschool classrooms while experiencing decreases in its
before and after school programs.

Historically, operating revenue has followed the seasonality of the school year.
The number of new children attending the Company's schools is highest in
September-October and January-February, generally referred to as the fall and
winter enrollment periods. Revenues tend to decline during the calendar year-end
holiday period and during the summer.

Operating expenses consist of both direct costs associated with the operation of
our schools and administrative costs associated with the operation of our field
and corporate support centers.

Direct labor costs at our schools represent the largest component of operating
expenses. Direct labor costs per FTE are impacted by the age mix of children and
generally decrease as the age of the children increase. Over the past year the
Company has experienced decreased labor productivity at its established schools.
Some of the decrease in productivity is due to non recurring training time
related to the rollout of a new preschool curriculum program during the first
quarter of fiscal year 2005. Labor has also been negatively impacted by the
change in age mix noted above, with the increase in infants and toddlers
requiring significantly more labor hours per FTE. Management is currently
implementing programs designed to improve labor productivity. Administrative
labor costs have also increased as management has reduced spans of control
through the hiring of additional divisional vice presidents and district
managers and as management has added additional staff support at the Company's
corporate office. Management believes the reduction in spans of control and the
increase in support staff will provide for improved

                                     - 13 -


internal control and will assist Academy Directors to grow new enrollment,
implement program quality improvements and more effectively manage Academy
direct labor costs.

Facility lease expense is the second largest component of operating expenses.
Most of the Company's school locations are leased under operating leases,
generally with 15 year terms. Many leases have renewal options and some provide
for contingent rentals if the Academy's operating revenue exceeds certain base
levels. Other significant operating costs include repairs and maintenance, food,
insurance, utilities, supplies, depreciation and real estate taxes.

The Company operated 643 schools at the end of the first quarter of fiscal year
2005 and operated the same number of schools at the end of the first quarter of
fiscal year 2004. During that time period there were three new school openings
and three school closures. The closures resulted from management's decision to
close certain school locations where the conditions no longer supported an
economically viable operation.

RESULTS OF OPERATIONS

SIXTEEN WEEKS ENDED OCTOBER 23, 2004 COMPARED TO SIXTEEN WEEKS ENDED OCTOBER 18,
2003

The following table sets forth the Company's operating results for the
comparative 16 weeks ended October 23, 2004 and October 18, 2003, with amounts
presented in thousands of dollars and as percentages of revenue:



                                                 16 WEEKS ENDED           16 WEEKS ENDED
                                                OCTOBER 23, 2004         OCTOBER 18, 2003
                                             ----------------------   ----------------------
                                                         Percent of               Percent of
                                               Amount      Revenue     Amount      Revenue
                                             ---------   ----------   --------    ----------
                                                                      
Revenue                                      $ 112,372      100.0%    $110,731      100.0%

Operating expenses:
   Salaries, wages and benefits                 65,880       58.6       63,563       57.4
   Facility lease expense                       14,141       12.6       13,514       12.2
   Depreciation                                  2,852        2.5        2,672        2.4
   Restructuring charges (recoveries)              (42)      (0.0)          34        0.0
   Provision for doubtful accounts                 432        0.4          716        0.6
   Other                                        30,224       26.9       29,739       26.9
                                             ---------      -----     --------      -----
Total operating expenses                       113,487      101.0      110,238       99.6
                                             ---------      -----     --------      -----

Operating income                             $  (1,115)     -1.0%     $    493        0.4%
                                             =========      =====     ========      =====


Operating revenue increased $1.6 million or 1.5% from the same period last year.
This revenue increase was the result of a $1.6 million increase at established
schools, and a $0.6 million increase at new schools offset by a reduction in
revenue from closed schools of $0.5 million and a $0.1 million reduction in
other revenue. The revenue increase was principally due to a 3.4% increase in
average weekly FTE tuition rates along with increased revenues from summer
activity fees and increased participation in the USDA Child and Adult Care Food
Program, offset by a 2.4% decline in FTE attendance. The increase in the average
weekly FTE tuition rate was principally due to selective price increases that
were put into place based on geographic market conditions and class capacity
utilization. The decrease in FTE attendance was principally due to a decline in
FTE attendance at established schools. FTE attendance was negatively impacted by
the level of governmental funding for childcare assistance programs, which
declined or remained unchanged in many areas. The Company expects that the
current level of government funding for childcare assistance programs will
continue to have a negative impact on FTE attendance into the second quarter of
the current fiscal year.

Salaries, wages, and benefits increased $2.3 million or 3.6% from the same
period last year. As a percentage of revenue, labor costs were 58.6% for the 16
weeks ended October 23, 2004, as compared to 57.4% for the same period last
year. The increase in salaries, wages, and benefits includes increased labor
costs of $2.3 million at established schools, increased labor costs of $0.3
million at new schools, and increased field management and

                                     - 14 -


corporate administration labor costs of $1.0 million, offset by decreased labor
costs of $0.3 million at closed schools, a $0.9 million decrease in bonus costs,
and decreased benefit costs of $0.1 million. The increase in labor costs at
established schools was mainly due to a 3.2% increase in average hourly rates
and a 0.8% increase in labor hours as compared to the same period last year.

Facility lease expense increased $0.6 million or 4.6% from the same period last
year. The increase in facility lease expense was principally a result of
increased rents due to lease renewals.

Depreciation expense increased $0.2 million or 6.7% from the same period last
year. The increase in depreciation expense was principally due increased capital
spending in the first quarter of fiscal year 2004 on leasehold improvements,
school curriculum, and computer equipment.

The Company did not incur any significant restructuring charges during the first
quarter of the 2005 fiscal year or during the first quarter of the 2004 fiscal
year.

Provision for doubtful accounts decreased $0.3 million or 39.7% from the same
period last year. The decrease is principally the result of improved collection
efforts over the same period in the prior year.

Other operating costs increased $0.5 million or 1.8% from the same period last
year. Other operating costs include repairs and maintenance, food, insurance,
utilities, supplies, real estate taxes, transportation, professional fees,
marketing, travel, bank overages and shortages, training, data processing,
personnel, recruitment, and other miscellaneous costs. The increase in other
operating costs was due primarily to increases in credit card fees, marketing
expense, casualty costs related to hurricane damage, and utility costs, offset
by decreases in repair and maintenance, professional fees and personal expense.
As a percentage of revenue, other operating costs were 26.9%, unchanged from the
same period in the prior year.

As a result of the foregoing, the Company had an operating loss of $1.1 million
in the first quarter of the 2005 fiscal year as compared to operating income of
$0.5 million in the first quarter of the 2004 fiscal year.

Net interest expense increased $0.2 million or 2.6% as compared to the same
period last year. The increase was principally due to increased interest expense
on the accrued dividends and accretion related to Company's Series A preferred
stock. The charges to interest expense on the Series A preferred stock dividends
are currently non-cash charges, as the Series A preferred stock dividends have
not been paid but rather have been added to the Series A preferred stock
liquidation value and are payable on May 11, 2008.

The provision for income taxes includes a provision for state and local taxes.
The effective federal tax rate for the 16 weeks ended October 23, 2004 was 0%
due to pretax losses on a year to date basis and the Company's provision of a
full valuation allowance against deferred tax assets.

LIQUIDITY AND CAPITAL RESOURCES

FINANCING ACTIVITIES

Parent and La Petite entered into an agreement on May 11, 1998, providing for a
term loan facility and a revolving credit agreement (as amended, the "Credit
Agreement"), consisting of a $40 million Term Loan Facility and a $25 million
Revolving Credit Facility. Parent and La Petite borrowed the entire $40 million
available under the Term Loan Facility in connection with the Recapitalization.
Pursuant to an amendment to the Credit Agreement, which was effective as of
November 30, 2004, the final maturity of the Credit Agreement was extended to
November 15, 2007. This amendment also (i) eased certain financial covenant
targets required to be maintained by the Company and set new targets for the
extended period of the Credit Agreement; (ii) deleted the requirement that LIBOR
borrowings pay a predetermined minimum interest rate; and (iii) lowered the
minimum dollar amount required to make a borrowing under the Credit Agreement.
Payments due under the amortization schedule for the term loan are $0.3 million
in the remainder of fiscal year 2005, $0.4 million in fiscal year 2006, $0.4
million in fiscal year 2007 and $31.7 million in fiscal year 2008. The term loan
is also subject to mandatory prepayment in the event of certain equity or debt
issuances or asset sales by the Company or any of its subsidiaries and in
amounts equal to specified percentages of excess cash flow (as defined). On
October 23, 2004, there was $32.8 million outstanding under the term loan and
$16.7 million outstanding under the Revolving Credit Facility. La Petite had
outstanding letters of credit in an aggregate amount of $5.0 million, and $3.3
million available for working capital purposes under the

                                     - 15 -


Revolving Credit Facility. The Company's Credit Agreement, Senior Notes and
preferred stock contain certain covenants that limit the ability of the Company
to incur additional indebtedness, pay cash dividends or make certain other
restricted payments.

Pursuant to the terms of the Securities Purchase Agreement dated February 10,
2003, entered into by Parent and its stockholders who have elected to exercise
their respective preemptive rights, as amended by Amendment No. 1 to the
Securities Purchase Agreement dated July 31, 2003, Parent may issue up to a
total of 6,669,734 shares of its Series B 5% convertible redeemable
participating preferred stock (Series B preferred stock) at a price of $2.174
per share. LPA has committed to purchase in accordance with the terms of the
Securities Purchase Agreement, 6,658,636 shares of the Series B preferred stock
being offered. Purchases may be made at LPA's discretion or upon occurrence of
conditions detailed in the Securities Purchase Agreement. In accordance with
such commitment, LPA purchased 341,766 shares of Series B preferred stock in
June 2003 for $0.8 million, 1,379,945 shares of Series B preferred stock in
November 2003 for $3.0 million, and 919,963 shares of Series B preferred stock
in December 2003 for $2.0 million. Further, in accordance with their commitment
to purchase shares of Series B preferred stock and in accordance with the terms
of the Securities Purchase Agreement, the Electing Stockholders other than LPA
purchased 570 shares of Series B preferred stock in July 2003. There were no
purchases of Series B preferred stock in the first quarter of fiscal year 2005.
Accordingly, at October 23, 2004, the remaining contingent equity commitment
from the stockholders of Parent is $8.8 million. Pursuant to Amendment No. 2 to
the Securities Purchase Agreement which was effective as of November 30, 2004,
the Electing Stockholders agreed to purchase Series B preferred stock the
Company fails at any time to make principal and interest payments on the Senior
Notes due 2008. The foregoing obligation is in addition to the existing
obligations of the Electing Stockholders to purchase shares of Series B
preferred stock; however, the additional obligation does not increase the amount
of equity committed by any of the Electing Stockholders. The amendment to the
Securities Purchase Agreement also granted the holders representing a majority
of the Senior Notes due 2008 with the right to release the Electing Stocking
from the equity commitments under the Securities Purchase Agreement at any time
after the repayment of the debt outstanding under the Credit Agreement.

As of December 7, 2004, LPA beneficially owned 93.8% of the common stock of
Parent on a fully diluted basis, $45 million of Series A preferred stock of
Parent and approximately $20.7 million of Series B preferred stock of Parent. An
affiliate of JPMP owns a majority of the economic interests of LPA and an entity
controlled by Robert E. King, a director of La Petite and Parent, owns a
majority of the voting interests of LPA.

CASH FLOWS AND SOURCES AND USES OF FUNDS

The Company's principal sources of funds are cash flows from operations,
borrowings on the revolving credit facility under the Credit Agreement, and
capital contributions received from LPA. The Company's principal uses of funds
are debt service requirements, capital expenditures and working capital needs.

Cash flows used for operating activities were $1.1 million during the 16 weeks
ended October 23, 2004 compared to cash flows provided by operating activities
of $0.7 million for the 16 weeks ended October 18, 2003. The $1.8 million
decrease in cash flows provided by operating activities was mainly due to a $1.2
million increase in net losses, net of non-cash charges and a increase in
working capital amounts of $0.6 million.

Cash flows used for investing activities were $3.8 million during the 16 weeks
ended October 23, 2004 as compared to cash flows used of $1.1 million during the
16 weeks ended October 18, 2003. The $2.7 million increase in cash flows used
for investing activities was due to increased capital expenditures of $2.4
million and nonrecurring proceeds from the sale of assets of $0.3 million in the
period ended October 18, 2003.

Cash flows provided by financing activities were $5.3 million during the 16
weeks ended October 23, 2004, compared to cash flows provided by financing
activities of $1.2 million during the 16 weeks ended October 18, 2003. The $4.1
million increase in cash flows provided by financing activities was due to a
$5.7 million increase in revolver borrowings and by decreased repayment of term
loan and capital lease obligations of $0.2 million, offset by a $1.8 million
decrease in bank overdrafts related to the timing of monthly expense payments.

Over each of the past three years the Company has experienced significant losses
before income taxes. In addition, as shown in the accompanying condensed
financial statements, the Company has a working capital and stockholders'
deficit as of October 23, 2004. Over the past three years, there have been
repeated instances where the Company was not in compliance with its financial
covenants set forth in the Credit Agreement and required multiple

                                     - 16 -


equity investments by LPA (see Note 10) and other electing stockholders to
enable it to meet its financial obligations as they came due and provide
adequate liquidity to operate the business.

Over the past year management has implemented a series of measures to improve
the Company's operating results and cash flow. These actions included the
optimization of staff labor, personnel reductions, decreased discretionary
expense spending and greater realization of revenue resulting from improved
collections on accounts receivable.

As more fully discussed in Note 11 to the condensed consolidated financial
statements included herein, the Company entered into an amendment to the Credit
Agreement, which extended the final maturity of the Credit Agreement from May
11, 2006 to November 15, 2007. Payments due under the amortization schedule for
the term loan are $0.3 million in the remainder of fiscal year 2005, $0.4
million in fiscal year 2006, $0.4 million in fiscal year 2007 and $31.7 million
in fiscal year 2008.

Management is continuing to identify additional opportunities to further reduce
its cost of operation and optimize revenue per academy classroom. Management
believes that these efforts, coupled (i) the remaining $8.8 million of equity
commitment, as of October 23, 2004, provided by LPA and certain of the other
stockholders of Parent, (ii) the extension of the final maturity date of the
Credit Agreement, and (iii) the available funds under the Revolving Credit
Facility, will enable the Company to comply with its required financial
covenants, meet its obligations as they come due and provide adequate liquidity
to operate the business for the next twelve months. However, there can be no
assurance in this regard, nor can there be any assurance that the Company can
obtain additional funding from LPA beyond that as noted above or from any other
external source.

CAPITAL EXPENDITURES

Total capital expenditures, including capital leases, for the 16 weeks ended
October 23, 2004 and October 18, 2003 were $4.1 million and $1.5 million,
respectively. The Company views all capital expenditures, other than those
incurred in connection with the development of new schools, to be maintenance
capital expenditures. Maintenance capital expenditures for the 16 weeks ended
October 23, 2004 and October 18, 2003 were $4.0 million, and $1.5 million,
respectively. Capital expenditures incurred in connection with the development
of new schools for the 16 weeks ended October 23, 2004 were $0.1 million. There
were no significant capital expenditures incurred in connection with the
development of new schools for the 16 weeks ended October 18, 2003.

In addition to maintenance capital expenditures, the Company expends additional
funds to repair and maintain its facilities in good working condition. Such
funds are expensed in the periods in which they are incurred. The amounts of
such expenses for the 16 weeks ended October 23, 2004 and October 18, 2003 were
$5.4 million and $4.3 million, respectively.

CRITICAL ACCOUNTING POLICIES

The preparation of financial statements in conformity with accounting principles
generally accepted in the United States of America requires that management make
estimates and assumptions that affect the amounts reported in the financial
statements and accompanying notes. Predicting future events is inherently an
imprecise activity and as such requires the use of judgment. Actual results may
vary from estimates in amounts that may be material to the financial statements.
See "Cautionary Statement Concerning Forward Looking Statements."

For a description of the Company's critical accounting policies, see "Item 7.
Management's Discussion and Analysis of Financial Conditions and Results of
Operations, Summary of Critical Accounting Policies", included in the Company's
Annual Report on Form 10-K/A for the year ended June 28, 2003. There have been
no significant changes to the Company's critical accounting policies during the
16 weeks ended October 23, 2004.

CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS

Under the safe harbor provisions of the Private Securities Litigation Reform Act
of 1995, the Company cautions investors that any forward-looking statements or
projections made by the Company, including those made in this document, are
subject to risks and uncertainties that may cause actual results to differ
materially from those projected or discussed in these forward looking
statements.

                                     - 17 -


This Management's Discussion and Analysis of Financial Condition and Results of
Operations and other sections of this report contain forward-looking statements
that are based on management's current expectations, estimates and projections.
Words such as "expects," "projects," "may," "anticipates," "intends," "plans,"
"believes," "seeks," "estimates," variations of these words and similar
expressions are intended to identify these forward-looking statements. Certain
factors, including but not limited to those listed below, may cause actual
results to differ materially from current expectations, estimates, projections
and from past results.

      - Economic factors, including changes in the rate of inflation,
        business conditions and interest rates.

      - Operational factors, including the Company's ability to open and
        profitably operate Schools and the Company's ability to satisfy its
        obligations and to comply with the covenants contained in the Credit
        Agreement and the indenture.

      - Demand factors, including general fluctuations in demand for
        childcare services and seasonal fluctuations.

      - Competitive factors, including: (a) pricing pressures primarily from
        local nursery schools and childcare centers and other large,
        national for-profit childcare companies, (b) the hiring and
        retention of trained and qualified personnel, (c) the ability to
        maintain well-equipped facilities and (d) any adverse publicity
        concerning alleged child abuse at the Company's childcare centers or
        at its Schools.

      - Governmental action including: (a) new laws, regulations and
        judicial decisions related to state and local regulations and
        licensing requirements, (b) changes in the Federal assistance and
        funding of childcare services and (c) changes in the tax laws
        relating to La Petite's operations.

      - Changes in accounting standards promulgated by the Financial
        Accounting Standards Board, the Securities and Exchange Commission
        or the Public Company Accounting Oversight Board.

      - Changes in costs or expenses, changes in tax rates, the effects of
        acquisitions, dispositions or other events occurring in connection
        with evolving business strategies.

      - Management's ability to implement plans designed to improve the
        Company's operating results, cash flows and financial position and
        to improve the disclosure controls and procedures of the Company.

No assurance can be made that any expectation, estimate or projection contained
in a forward-looking statement will be achieved. Readers are cautioned not to
place undue reliance on such statements, which speak only as of the date made.
The Company undertakes no obligation to release publicly any revisions to
forward-looking statements as the result of subsequent events or developments.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Indebtedness as of October 23, 2004 consists of Senior Notes in the aggregate
principal amount of $145 million, the term loan under the Credit Agreement in
the aggregate principal amount of $32.8 million and the revolving credit
facility under the Credit Agreement providing for revolving loans to the Company
in an aggregate principal amount (including swingline loans and the aggregate
stated amount of letters of credit) of up to $25 million. Borrowings under the
Senior Notes bear interest at 10% per annum. Borrowings under the Credit
Agreement bear interest at a rate per annum equal (at the Company's option) to:
(a) an adjusted London inter-bank offered rate ("LIBOR") plus a percentage based
on the Company's financial performance; or (b) a rate equal to the higher of the
administrative agent's published prime rate, a certificate of deposit rate
multiplied by the statutory reserve rate, plus the cost of FDIC insurance or the
federal funds effective rate plus -1/2 of 1% plus, in each case, a percentage
based on the Company's financial performance. The borrowing margins applicable
to the Credit Agreement are currently 4.25% for LIBOR loans and 3.25% for
Alternate Base Rate loans as defined in the Credit Agreement. The Senior Notes
mature in May 2008. Pursuant to an amendment to the Credit Agreement effective
November 30, 2004, the final maturity of the Credit Agreement was extended to
November 15, 2007. Payments due under the amortization schedule for the term
loan are $0.3 million in the remainder of fiscal year 2005, $0.4 million in
fiscal year 2006, $0.4 million in fiscal year 2007 and $31.7 million in fiscal
year 2008. The term loan is also subject to mandatory prepayment in the event of
certain equity or debt issuances or asset sales by the Company or any of its
subsidiaries in amounts equal to specified percentage of excess cash flow (as
defined).

A 1% increase or decrease in the applicable index rate would result in a
corresponding interest expense increase or decrease of $0.5 million per year.

The Company had no derivative instruments at October 23, 2004.

                                     - 18 -


ITEM 4. CONTROLS AND PROCEDURES

The Company maintains a set of disclosure controls and procedures (the
"Disclosure Controls") that are designed to ensure that information required to
be disclosed in the reports and filed under the Securities Exchange Act of 1934,
as amended ("Exchange Act"), is recorded, processed, summarized and reported
within the time periods specified in the SEC's rules and forms. The Company's
Disclosure Controls include, without limitation, those components of internal
controls over financial reporting ("Internal Controls") that provide reasonable
assurances that transactions are recorded as necessary to permit preparation of
the Company's financial statements in accordance with generally accepted
accounting principles.

As of October 23, 2004 the Company evaluated the effectiveness of the design and
operation of its Disclosure Controls pursuant to Rule 15d-15 of the Exchange
Act. This evaluation ("Controls Evaluation") was done under the supervision and
with the participation of management, including the Chief Executive Officer
("CEO") and the Chief Financial Officer ("CFO"). This evaluation resulted in the
identification of certain material weaknesses in the Company's Internal Controls
primarily related to the lack of consistent understanding and compliance with
the Company's policies and procedures at several of its field locations, and
weaknesses in the information technology control environment.

Over the past year the Company has implemented compensating controls to mitigate
these weaknesses to ensure that information required to be disclosed in this
Quarterly Report on Form 10-Q has been recorded, processed, summarized and
reported to its senior management. These compensating controls include, but are
not necessarily limited to, (i) increasing field academy management policy and
system training, (ii) increasing the number and the scope of financial field
audits of academies, (iii) implementation of a centralized sales audit function,
(iv) increasing divisional financial staff accountability to ensure field
adherence to financial policies and internal controls, and (v) the performance
of additional reconciliations and reviews.

The Company is committed to continuing the process of identifying, evaluating
and implementing corrective actions, including enhancements to the Company's
field reporting systems and its information technology controls, where required
to improve the effectiveness of its Disclosure Controls on an overall basis.

The Company's Disclosure Controls, including the Company's Internal Controls,
are designed to provide a reasonable level of assurance that the stated
objectives are met. The Company's management, including the CEO and CFO, does
not expect that the Company's Disclosure Controls or Internal Controls will
prevent all errors and all fraud. A control system, no matter how well conceived
and operated, can provide only reasonable, not absolute, assurance that the
objectives of the control system are met. Further, the design of a control
system must reflect the fact that there are resource constraints, and the
benefits of controls must be considered relative to their costs. Because of the
inherent limitations in all control systems, no evaluation of controls can
provide absolute assurance that all control issues and instances of fraud, if
any, within the Company have been detected. These inherent limitations include
the realities that judgments in decision-making can be faulty, and that
breakdowns can occur because of simple error or mistake. Additionally, controls
can be circumvented by the individual acts of some persons, by collusion of two
or more people, or by management override of the control. Because of the
inherent limitations in a cost-effective control system, misstatements due to
error or fraud may occur and not be detected.

Based upon the Controls Evaluation, the CEO and CFO have concluded that, to the
best of their knowledge and after giving effect to the compensating controls and
procedures discussed above, the Disclosure Controls are effective, at a
reasonable level of assurance, to ensure that information required to be
disclosed by the Company in reports that it files or submits under the
Securities Exchange Act of 1934 is recorded, processed, summarized and reported,
within the time periods specified in the Commission's rules and forms.

Other than the continuing impact of the corrective actions discussed above,
there have been no changes in the Company's internal control over financial
reporting that occurred during the Company's most recent fiscal quarter that has
materially affected, or is reasonably likely to materially affect the Company's
internal control over financial reporting.

                                     ******

                                     - 19 -


PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

The Company is presently, and has been from time to time, subject to claims and
litigation arising in the ordinary course of business. Management believes that
none of the claims or litigation, of which it is aware, will materially affect
the Company's financial condition, liquidity, or annual results of operations,
although assurance cannot be given with respect to the ultimate outcome of any
such actions.

ITEM 5. OTHER INFORMATION.

Pursuant to Amendment No. 2 to the Securities Purchase Agreement, which was
entered into on December 6, 2004 and was effective as of November 30, 2004, the
Electing Stockholders agreed to purchase Series B preferred stock if the Company
fails at any time to make principal and interest payments on the Senior Notes
due 2008. The foregoing obligation is in addition to the existing obligations of
the Electing Stockholders to purchase shares of Series B preferred stock; but
the additional obligation does not increase the amount of equity committed by
any of the Electing Stockholders. The amendment to the Securities Purchase
Agreement also granted the holders representing a majority of the Senior Notes
due 2008 with the right to release the Electing Stocking from the equity
commitments under the Securities Purchase Agreement at any time after the
repayment of the debt outstanding under the Credit Agreement.

Pursuant to an amendment to the Credit Agreement, which was entered into on
December 6, 2004 and was effective as of November 30, 2004 ("Amendment No. 7"),
the final maturity of the Credit Agreement was extended to November 15, 2007.
The scheduled amortization of the term loan was revised to coincide with the new
final maturity date. Following the effectiveness of Amendment No. 7, payments
due under the amortization schedule for the term loan are $5.3 million in the
remainder of fiscal year 2005, $0.4 million in fiscal year 2006, $0.4 million in
fiscal year 2007 and $31.7 million in fiscal year 2008. Amendment No. 7 also (i)
eased certain financial covenant targets required to be maintained by the
Company and set new targets for the extended period of the Credit Agreement;
(ii) deleted the requirement that LIBOR borrowings pay a predetermined minimum
interest rate; and (iii) lowered the minimum dollar amount required to make a
borrowing under the Credit Agreement.

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

a.    Exhibits required by Item 601 of Regulation S-K:

      10.1  Amendment No. 7 to the Credit Agreement effective as of November 30,
            2004, among the Company and its senior lenders signatory thereto.

      10.2  Amendment No. 2 to the Securities Purchase Agreement effective as of
            November 30, 2004, among the Company and the electing stockholders
            signatory thereto.

      31.1  CFO Section 302 certifications.

      31.2  CEO Section 302 certifications.

      32    CEO and CFO Section 906 certifications.

b.    Reports on Form 8-K:

      None.

ITEMS 2, 3, 4 AND 5 ARE NOT APPLICABLE AND HAVE BEEN OMITTED.

                                     - 20 -


SIGNATURE

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

                                    LPA HOLDING CORP.

Dated: December 7, 2004             /s/ Neil P. Dyment
                                    -------------------------------------
                                    By: Neil P. Dyment

                                    Chief Financial Officer and duly authorized
                                    representative of the registrant

                                     - 21 -


SIGNATURE

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

                                    LA PETITE ACADEMY, INC.

Dated:  December 7, 2004            /s/ Neil P. Dyment
                                    ----------------------------------
                                    By:  Neil P. Dyment

                                    Chief Financial Officer and duly authorized
                                    representative of the registrant

                                     - 22 -