SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON D.C. 20549

                              --------------------

                                   FORM 10-Q/A

(MARK ONE)

[X]            AMENDMENT NO. 1 TO QUARTERLY REPORT PURSUANT TO SECTION 13 OR
               15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.

               For the quarterly period ended July 1, 2001

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

               For the transition period from _____________ to _____________


                                  -------------

                         COMMISSION FILE NUMBER: 1-13044


                          COOKER RESTAURANT CORPORATION
             (Exact Name of Registrant as Specified in its Charter)



                                                   
                     OHIO                                          62-1292102
(State or Other Jurisdiction of Incorporation         (I.R.S. Employer Identification No.)
               or Organization)


                2609 WEST END AVENUE, NASHVILLE, TENNESSEE 37203
               (Address of Principal Executive Offices) (Zip Code)

       Registrant's Telephone Number, Including Area Code: (561) 615-6000


Indicate by check [X] 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 requirements
for the past 90 days.

                      [X]                               [ ]

                      Yes                               No


                   6,491,429 COMMON SHARES, WITHOUT PAR VALUE
        (number of common shares outstanding as of the close of business
                               on August 17, 2001)



PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS.

     COOKER RESTAURANT CORPORATION AND SUBSIDIARIES (DEBTORS-IN-POSSESSION)
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)
                          (Dollar amounts in thousands)




                                                                     July 1,       December 31,
                                                                      2001            2000
                                                                  -------------    ------------
                           ASSETS                                 (As Restated)
                                                                   (See Note 2)
                                                                             
Current Assets:
   Cash and cash equivalents                                        $   4,405       $   1,602
   Inventory                                                              953           1,365
   Assets held for sale                                                23,970          30,606
   Prepaid and other current assets                                     1,739           1,687
   Income tax receivable                                                1,531           1,888
                                                                    ---------       ---------
          Total current assets                                         32,598          37,148

   Property and equipment, net                                         73,530          82,127
   Other assets, net                                                    2,508           1,663
                                                                    ---------       ---------

Total assets                                                        $ 108,636       $ 120,938
                                                                    =========       =========

            LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
   Current maturities of long-term debt                             $  72,681       $  86,339
   Accounts payable                                                        --           2,628
   Post petition accounts payable                                       1,048              --
   Accrued liabilities                                                  5,389          14,763
   Capital lease obligation, current                                       46              98
                                                                    ---------       ---------
          Total current liabilities                                    79,164         103,828

Other liabilities                                                       1,553           1,452
Pre-petition accounts payable                                           7,648              --
Debentures subject to compromise                                       12,547              --
Accrued liabilities subject to compromise                               7,321              --
                                                                    ---------       ---------
          Total liabilities                                           108,233         105,280
                                                                    ---------       ---------
Commitments and contingencies (Note 10)
Shareholders' equity:
   Common shares-without par value: authorized 30,000,000
      shares; issued 11,054,000 at July 1, 2001 and 10,548,000
      December 31, 2000                                                57,301          62,211
   Retained earnings (accumulated deficit)                            (13,402)          1,876
   Deferred compensation                                                 (437)             --
   Treasury stock, at cost, 4,056,000 and 4,562,000 shares at
      July 1, 2001 and December 31, 2000, respectively                (43,059)        (48,429)
                                                                    ---------       ---------

          Total shareholders' equity                                      403          15,658
                                                                    ---------       ---------

Total liabilities and shareholders' equity                          $ 108,636       $ 120,938
                                                                    =========       =========



See accompanying notes to condensed consolidated financial statements



     COOKER RESTAURANT CORPORATION AND SUBSIDIARIES (DEBTORS-IN-POSSESSION)
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)
                      (In thousands, except per share data)




                                                          Three Months Ended              Six Months Ended
                                                         July 1,        July 2,        July 1,        July 2,
                                                          2001           2000           2001           2000
                                                     -------------     --------    -------------     --------
                                                     (As Restated)                 (As Restated)
                                                     (See Note 2)                   (See Note 2)
                                                                                         
Sales                                                   $ 30,460       $ 36,573       $ 67,848       $ 75,114
                                                        --------       --------       --------       --------

Cost of Sales:
     Food and beverage                                     9,546         10,622         20,586         21,649
     Labor                                                12,510         13,807         26,718         28,019
     Restaurant operating expenses                         7,103          7,664         15,360         15,129
     Restaurant depreciation                                 967          1,531          1,895          3,162
General and administrative                                 2,407          2,067          5,108          4,580
Impairment of long-lived assets                            5,443             --          5,937             --
Gain on severance recovery                                    --             --             --           (810)
Loss on loan guaranty                                         --             --             --            633
Interest expense                                           2,128          1,829          4,989          3,619
Amortization of loan fees                                     --            105            271            182
Loss (gain) on sale of property and equipment, net           204             --            112            222
Interest and other (income) expense, net                      (3)            --             65             --
                                                        --------       --------       --------       --------
                                                          40,305         37,625         81,041         76,385

Reorganization expenses                                    2,085             --          2,085             --
                                                        --------       --------       --------       --------

Loss before benefit for income taxes                     (11,930)        (1,052)       (15,278)        (1,271)

Benefit for income taxes                                      --           (368)            --           (445)
                                                        --------       --------       --------       --------

Net loss                                                $(11,930)      $   (684)      $(15,278)      $   (826)
                                                        ========       ========       ========       ========

Basic loss per common share:
     Net loss                                           $  (1.99)      $  (0.11)      $  (2.55)      $  (0.14)
                                                        ========       ========       ========       ========

Diluted loss per common share:
     Net loss                                           $  (1.99)      $  (0.11)      $  (2.55)      $  (0.14)
                                                        ========       ========       ========       ========

Weighted average number of common shares
    outstanding - basic and diluted                        6,002          5,986          5,994          5,986
                                                        --------       --------       --------       --------



See accompanying notes to condensed consolidated financial statements



     COOKER RESTAURANT CORPORATION AND SUBSIDIARIES (DEBTORS-IN-POSSESSION)
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)
                          (Dollar amounts in thousands)



                                                                      Six Months Ended
                                                                   July 1,        July 2,
                                                                     2001           2000
                                                                -------------     --------
                                                                (As Restated)
                                                                 (See Note 2)
                                                                            
Cash flows from operating activities:
   Net loss                                                        $(15,278)      $   (826)
   Adjustments to reconcile net loss to net
    cash (used in) provided by operating activities:
       Depreciation and amortization                                  2,354          3,434
       Loss on loan guaranty                                             --            633
       Impairment charges                                             5,937             --
       Reorganization expenses                                        2,085
       Loss on sale of property and equipment, net                      112            222
       Decrease (increase) in current assets                            717           (236)
       Increase in other assets                                        (845)            (9)
       Increase (decrease) in pre-petition liabilities                    2         (2,305)
       Increase in current post petition liabilities                  1,048             --
       Increase in other liabilities                                    171            436
                                                                   --------       --------
          Net cash (used in) provided by operating activities        (3,697)         1,349
                                                                   --------       --------

Cash flows from investing activities:
   Purchases of property and equipment                               (2,216)          (938)
   Proceeds from sale of property and equipment                       9,969            198
   Restricted Cash Deposits                                              --           (141)
                                                                   --------       --------
          Net cash provided by (used in) investing activities         7,753           (881)
                                                                   --------       --------

Cash flows from financing activities:
   Proceeds from borrowings                                             950         10,250
   Repayments of borrowings                                          (2,133)       (10,748)
   Redemption of Debentures                                              --            (18)
   Capital lease obligations                                            (70)           (49)
                                                                   --------       --------
          Net cash used in financing activities                      (1,253)          (565)
                                                                   --------       --------

Net increase (decrease) in cash and cash equivalents                  2,803            (97)

Cash and cash equivalents, at beginning of period                     1,602          1,428

                                                                   --------       --------
Cash and cash equivalents, at end of period                        $  4,405       $  1,331
                                                                   ========       ========


See accompanying notes to condensed consolidated financial statements



     COOKER RESTAURANT CORPORATION AND SUBSIDIARIES (DEBTORS-IN-POSSESSION)
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


Note 1:  Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance with the instructions to Form 10-Q and, therefore, do not
include all of the information and footnotes required by accounting principles
generally accepted in the United States of America for complete financial
statements. In the opinion of management, the accompanying condensed
consolidated financial statements contain all adjustments, consisting of normal
recurring accruals, necessary to present fairly the financial position of the
Cooker Restaurant Corporation and subsidiaries ("the Company"), after
elimination of intercompany accounts and transactions, at July 1, 2001, and the
statements of operations for the three and six months ended July 1, 2001 and
cash flows for the six months ended July 1, 2001. The results of operations for
the three months and six months ended July 1, 2001, are not necessarily
indicative of the operating results expected for the fiscal year ended December
30, 2001. These condensed consolidated financial statements should be read in
conjunction with the consolidated financial statements and notes thereto
contained in the Company's annual report on Form 10-K for the fiscal year ended
December 31, 2000.

Certain amounts in the condensed financial statements for the three months and
six months ended July 1, 2000 have been reclassified to conform to the 2001
presentation.

The accompanying condensed consolidated financial statements have been prepared
on a going concern basis, which contemplates the realization of assets and
satisfaction of liabilities in the normal course of business, and in accordance
with AICPA Statement of Position 90-7, "Financial Reporting by Entities in
Reorganization under the Bankruptcy Code", which the Company adopted on May 25,
2001. As discussed in Note 9, the Company violated certain debt covenants and as
a result, the Company has classified its debt as a current liability in the
condensed consolidated balance sheet as of July 1, 2001. The Company had
obtained forbearance from certain of its lenders that allowed the Company to
suspend making principal and interest payments for nine months (through May 25,
2001). During the forbearance period the Company made payments of $7,836,000 of
which $2,133,000 was applied to principal, $5,653,00 to interest and $50,000 to
related bank fees.

On May 25, 2001, the Company filed a voluntary petition for relief under Chapter
11 of the Bankruptcy Code (`Bankruptcy Code") with the United States Bankruptcy
Court for the Southern District of Ohio, Eastern Division. The Company is
seeking relief in order to restructure its debt and to reorganize its operations
due to a decrease in liquidity and the reluctance of the holders of its
long-term debt (the "Banks") to extend the forbearance. Pursuant to the
provisions of the Bankruptcy Code, all actions to collect upon any of The
Company's liabilities as of the petition date or to enforce pre-petition date
contractual obligations were automatically stayed. Absent approval from the
Bankruptcy Court, the Company is prohibited from paying pre-petition
obligations. However, the Bankruptcy Court has approved payment of certain
pre-petition liabilities such as employee wages and benefits. The Bankruptcy
Court has also approved the retention of legal and financial professionals. As a
result, the Company has recently engaged special counsel and reorganization
consultants to assist the Company in its operations plans. The Company is also
taking measures that are intended to increase sales and improve cash flows from
operations. The Company is in possession of its properties and assets and
continues to manage its business as a debtor-in-possession subject to the
supervision of the Bankruptcy Court. As a debtor-in-possession, the Company has
the right, subject to the Bankruptcy Court approval to assume or reject any
pre-petition executory contracts and unexpired leases.

While operating as debtors-in-possession under the protection of the Bankruptcy
Code, and subject to the Bankruptcy Court approval or as otherwise as permitted
in the ordinary course of business, the Company may sell or otherwise dispose of
assets and liquidate or settle liabilities for amounts other than those
reflected in the consolidated financial statements. Further, the amounts and
classifications reported in the consolidated historical financial statements do
not give effect to any adjustments to the carrying value of assets or amounts of
liabilities that might be necessary as a consequence of the Chapter 11
proceedings.

The accompanying condensed consolidated financial statements do not purport to
reflect or provide for the consequences of the Company's bankruptcy proceedings.
In particular, such consolidated financial statements do not purport to show (i)
as to assets, their realizable value on a liquidation or sale basis or their
availability to satisfy liabilities, (ii) as to pre-petition liabilities, the
amounts that may be allowed for claims or contingencies, or the status and
priority thereof, (iii) as to shareholder accounts, the effect of any changes
that may be made in the capitalization of the Company or (iv) as to operations,
the effect of any changes that may be made in its business.



As of the date of this report, the Company has not filed any reorganization
plans with the Bankruptcy Court. If management is unable to implement a
successful plan, the lenders, subject to the Bankruptcy Court approval, could
accelerate the repayment of the Company's debt, which would have a material
adverse effect on the Company's financial condition, results of operations and
liquidity. These conditions raise substantial doubt about the Company's ability
to continue as a going concern for a reasonable period of time. The accompanying
condensed consolidated financial statements do not include any adjustments that
might result from the outcome of this uncertainty.

Note 2:  Restatement

Subsequent to the issuance of the Company's July 1, 2001 quarterly financial
statements, management determined that an accrual should be made as of July 1,
2001 for certain lease terminations and real estate costs under Section 502(b)6)
of the Bankruptcy Code. Management also discovered an error in the calculation
of weighted average shares. As a result, the condensed consolidated financial
statements as of and for the three months and six months ended July 1, 2001 have
been restated from amounts previously reported. A summary of the significant
effects of the restatement is as follows:



(in thousands, except
per share amounts)               JULY 1, 2001
                              AS
                          PREVIOUSLY
                           REPORTED     AS RESTATED
                                  
Balance Sheet:

Accrued liabilities        $  5,829      $  5,389
Accrued liabilities
subject to compromise         5,460         7,321
Total liabilities and
shareholders' equity        108,636       108,636




                                 THREE MONTHS ENDED              SIX MONTHS ENDED
                                     JULY 1, 2001                  JULY 1, 2001
                                 AS                            AS
                             PREVIOUSLY                    PREVIOUSLY
                              REPORTED      AS RESTATED     REPORTED       AS RESTATED
                                                               
Statement of Operations:

Reorganization expenses       $    664       $  2,085       $    664       $  2,085
Net loss                       (10,509)       (11,930)       (13,857)       (15,278)
Basic and diluted net
loss per common share         $  (1.72)      $  (1.99)      $  (2.26)      $  (2.55)


Note 3:  Earnings Per Share

Basic earnings per share have been computed by dividing net loss by the weighted
average number of shares outstanding during the periods reported. Diluted
earnings per share have been computed assuming the exercise of stock options, as
well as their related income tax effects, unless their effect is antidilutive.

Convertible subordinated debentures outstanding as of July 1, 2001, are
convertible into 582,725 shares of common stock at $21.5625 per share and are
due October 2002. In accordance with SFAS No. 128, these debentures are included
in diluted earnings per share under the "if-converted" method unless the effect
is antidilutive. The converted shares were not included in the computation of
diluted EPS for the three months and six months ended July 1, 2001 and July 2,
2000, as the inclusion of the convertible subordinated debentures would be
antidilutive.

Options to purchase 868,000 and 1,379,000 shares of common stock at prices
ranging from $.84 to $21.75 per share and $2.625 to $17.75 per share, were
outstanding for a portion of the three months and six months ended July 1, 2001
and July 2, 2000, respectively, but were not included in the computation of
diluted EPS, as the inclusion would be antidilutive.

Effective May 14, 2001, the Company exchanged options held to purchase 618,156
shares of the Company's common stock for 482,386 shares of restricted stock. In
connection with this exchange, which was limited to directors and employees, the
Company recorded deferred compensation expense of $437,000 which is being
amortized over the four years vesting period of the restricted stock.



Note 4:  Impairment of long-lived assets

During the six months ended July 1, 2001, the Company recorded impairment
charges totaling $5,937,000 on 22 of its restaurants, to record such assets at
their estimated fair value, less certain estimated selling costs. Included in
this amount are the net book values of certain leasehold improvements and
equipment relating to unexpired leases for 8 restaurants, which the Company has
rejected in accordance with the provisions of the Bankruptcy Code. However,
there is no guaranty that parties affected by such rejections will not file
pre-petition claims with the Bankruptcy Court in accordance with bankruptcy
procedures. (See "Note 10: Subsequent Event" regarding additional restaurant
closures after the end of the quarter ended July 1, 2001). Due to the current
situation regarding the Company's Term Debt, the Company determined that the
most prudent action would be to close these locations and sell these properties
and use the proceeds to pay down portions of the Term Debt.

During the six months ended July 1, 2001, the Company closed 16 restaurants and
reclassed these stores as assets held for sale, sold 3 restaurants that were
previously classified as assets held for sale and revalued the estimated fair
value of 3 stores that were closed in fiscal 2000 and are currently classified
as held for sale. These assets were taken out of service at the time the
restaurants were closed and consequently no further depreciation was recognized.

In addition, the Company has accrued $224,000 to cover the estimated carrying
costs of the closed stores. These charges are for exit costs the Company was
contractually obligated to prior to closing the stores that will not benefit
future operations.

Note 5: Derivative Financial Instruments

The Company had only limited involvement with derivative financial instruments
and did not use them for trading purposes.

Interest rate swap agreements have been utilized to reduce the potential impact
of increases in interest rates on floating-rate long-term debt. At December 31,
2000, the Company was a party to an interest rate swap agreement with a
termination date of September 28, 2001. Per the terms of the agreement, the
Company paid 6.25% on $27,500,000 of it's total LIBOR-based floating rate debt,
and received LIBOR from the counterparty (a major bank). On January 4, 2001 the
interest swap agreement was cancelled, and payment of $187,000 was made to the
counterparty. This amount was recorded as interest expense in the three months
ended April 1, 2001.

Note 6: Loss on Loan Guaranty

During the third quarter of fiscal 1999, the Company recorded a reserve for loan
guaranty loss of $2,454,000. In 1994, the Board of Directors approved a guaranty
by the Company of a loan of $5,000,000 to G. Arthur Seelbinder (the "Loan"), the
former Chairman of the Board of the Company. The Loan was secured by the
Company's guaranty and 323,000 shares of the Company's common stock owned by Mr.
Seelbinder. During the fourth quarter of fiscal 1998, the lender required the
Company to make a cash deposit in such amount to satisfy the difference between
the value of the shares pledged as collateral for the loan and the face amount
of the loan. The adequacy of this deposit was assessed by the lender
periodically based upon changes in the price of the Company's common stock.
During the third quarter of fiscal 1999, Mr. Henry Hillenmeyer replaced Mr.
Seelbinder as Chairman and CEO of the Company. Based primarily upon the
significant change in Mr. Seelbinder's employment status and the value of Mr.
Seelbinder's common stock collateral at the end of the third quarter of fiscal
1999, the Company believed it was probable that a loss on the loan guaranty had
been incurred as of the end of the Company's fiscal third quarter. The Company's
best estimate of that loss was the cash deposit made by the Company as of
October 3, 1999.

The term of the loan and the guaranty were extended until March 1, 2000, at
which time the loan matured. As of March 1, 2000 the balance of the loan was
$3,753,000. On March 8, 2000, the Bank sold Mr. Seelbinder's stock for $666,000
in a private transaction and applied this amount to the loan. The remaining
balance of the loan of $3,087,000 was funded by the Company as a result of the
guaranty. Accordingly, in the first quarter of fiscal 2000 the Company recorded
an additional loss on the guaranty of approximately $633,000, the difference
between the amount due the Bank and the reserve previously recorded.

In addition to any rights the Company has as the Bank's successors to collect
from Mr. Seelbinder, any amount due to Mr. Seelbinder under the settlement
agreement the Company entered into with him when he stepped down as Chairman and
Chief Executive Officer is to be paid to the Company and applied to the amounts
the Company paid pursuant to the guaranty.

On November 16, 2000, the Company entered into an agreement with Mr. Seelbinder,
which stipulates and defines certain repayment terms for $2,737,000 due to the
Company in conjunction with the loan guaranty. The agreement



simultaneously terminates the existing severance agreement between the Company
and Mr. Seelbinder and the vested and unvested Seelbinder Options. In addition
to the termination of the severance agreement, Mr. Seelbinder agreed to resign
from the Company's Board of Directors.

Note 7: Severance Recovery

During the third quarter of fiscal 1999, the Company recorded severance charges
of $1,300,000. These charges represented an accrual for the severance agreement
reached between the Company and its former Chairman and Chief Executive Officer,
G. Arthur Seelbinder. The amounts granted to Mr. Seelbinder in conjunction with
this agreement represented amounts to be paid for past services rendered to the
Company, and therefore the Company accrued for the full amount of the severance
package during the third quarter of fiscal 1999. Of the amount charged, $212,000
represented the write-off of certain amounts owed to the Company by Mr.
Seelbinder and $1,088,000 represented payments to be received by Mr. Seelbinder
in conjunction with his severance agreement.



On March 8, 2000, the date the Company was called upon by the Bank to honor its
guaranty, the balance of the severance liability to Mr. Seelbinder was
approximately $910,000. In accordance with the agreement with Mr. Seelbinder,
this amount, less certain amounts representing federal withholding liabilities,
were applied to the amounts owed to the Company as a result of its guaranty.
Accordingly, the Company recorded a severance recovery of approximately $907,000
in the accompanying consolidated statements of operations. As a result,
approximately $810,000 in accrued severance liabilities were forfeited by Mr.
Seelbinder and applied to the guaranty amount as of the three months ended April
2, 2000. Approximately $910,000 in accrued severance liabilities was forfeited
by Mr. Seelbinder and applied to the guaranty amount as of the year ended
December 31, 2000.

On August 10, 2001, the Company filed a lawsuit to collect the full amount owed
from Mr. Seelbinder.

Note 8: Loss (Gain) on Disposal of property and equipment

In the first quarter of 2001, the Company recorded a gain on disposal of fixed
assets of $92,000. The gain was a result of the sale of the corporate office
building in West Palm Beach, FL. Properties in Boardman, OH and Florence, KY
were also sold in the first quarter of 2001. These properties were sold for the
assets' net book value. During the quarter ended July 1, 2001, the Company
recorded a loss of $ 250,000 on the sale of its properties in Grand Rapids and
Troy, Michigan and recorded a gain of $46,000 on the sale of its property at
Palm Harbor, FL.

Note 9: Long term debt

Since the quarter ended October 1, 2000, the Company has not been in compliance
with certain covenants pertaining to its debt with Bank of America, N.A. (as
successor to NationsBank) and First Union National Bank (collectively, the "Term
Lenders"). Based on such non-compliance the Term Lenders had the right to
accelerate the repayment of the debt. In addition to not being in compliance
with certain covenants, the Company did not make its full (interest and
principal) payment due on July 3, 2000 nor did it make its principal payments in
accordance with the terms of the loan due to the Term Lenders. As a result of
the non-compliance the Company accrued for additional interest, which included
approximately $455,000 in penalty interest, $206,000 in regular late fees, and
$2,360,000 of accelerated late fees, which are included in accrued liabilities
in the accompanying balance sheet at July 1, 2001. In addition, at July 1, 2001,
the Company, accrued an additional $355,000 in penalty interest as well as
$1,140,000 of interest as the Company was not current on the interest portion of
the Term Loan. The Company has not received a waiver from the Term Lenders to
cure the non-compliance. Accordingly, the Company has classified the obligation
to the Term Lenders as current in the condensed consolidated balance sheets.

The Company received a six-month forbearance from the Term Lenders, effective
through March 31, 2001, pertaining to its principal and interest payments during
that time period, along with a second forbearance effective through May 25,
2001. The forbearance allowed for the postponement of principal and interest
payments during the forbearance period. In January 2001, the Company sold three
properties, one of which was the West Palm Beach Corporate Office Building. The
majority of the sale proceeds were used to pay the interest portion of the Term
Loan. During the forbearance period the Company has made $4,450,000 and $680,000
of primarily interest payments to the Term Lenders on January 21, 2001 and April
20, 2001, respectively, including $50,000 of related bank fees. In May 2001, the
Company also sold its properties at Grand Rapids, Troy and Palm Harbor .The
proceeds were used to pay the interest portion of the term loan and to finance
its acquisition of the Cool Springs store. The Company also retained the
services of an independent third party to assist the Company in obtaining other
long-term financing intended to replace its current debt agreement with the
lenders.

Since the quarter ended October 1, 2000, the Company also has not been in
compliance with certain covenants pertaining to its term debt with the CIT Group
("CIT"). Based on such non-compliance with certain covenants, CIT was entitled,
at their discretion, to exercise certain remedies including acceleration of
repayment. The Company has not received a waiver from CIT to cure the
non-compliance. Because the Company did not receive a waiver from CIT for the
current non-compliance or for future periods, its obligation to CIT has been
classified as a current liability in the condensed consolidated balance sheets.


Additionally, Bank of America, N.A., as the agent for holders of its senior
credit facility, notified First Union, the trustee under its 6 3/4% Convertible
Subordinated Debentures, that the Company was in default under its senior credit
facility and that no payments could be made by the Company, or received by the
trustee, with respect to the 6 3/4% Convertible Subordinated Debentures. Such
notification was within their rights as the agent for holders of the Company's
senior credit facility. This notice blocked the Company's ability to pay the
scheduled interest payments under the debentures as well as any payments of
principal, any redemption payments or change of control purchase payments. The
failure to make these payments, as required, and the existence of a default
under the senior credit facility, constitutes a default under the terms of the
6 3/4% Convertible Subordinated Debentures and certain other of the Company's
credit arrangements. The Company has classified the obligation to the holders of
the 6 3/4% Convertible Subordinated Debentures as a current liability in the
condensed consolidated balance sheets.

In June 2001, the company borrowed $1,000,000 from a stockholder of the Company
with a maturity date of September 4, 2001 which is secured by two parcels of
real property. The proceeds of $950,000 net of prepaid interest of $30,000 and
prepaid loan fee of $10,000 will be used as working capital.

Note 10: Contingencies

The case of Rebecca Conway v. Cooker Restaurant Corporation was filed in the
Courts of Common Pleas, Cuyahoga County, Ohio in October 2000. This suit is a
result of an after hours, non-Cooker sanctioned, function which resulted in the
termination of four Cooker managers and five Cooker crewmembers. One of the
terminated crewmembers, the plaintiff, is alleging inappropriate and unwelcome
behavior of others toward the plaintiff the night in question. The suit names
the Company, two Cooker managers and two crewmembers as defendants with six
counts against each; sexual harassment, retaliatory suspension and discharge,
assault, battery, invasion of privacy, and intentional infliction of emotional
distress. For each defendant and each count the plaintiff is seeking $25,000 and
undetermined amounts defined as "such further relief as the court deems
necessary and proper"and attorney fees via a jury trial. The lawsuit has been
stayed pending the bankruptcy filing by the Company. The Company intends to
vigorously defend the lawsuit, but there can be no assurance that the Company
will ultimately prevail. Because the case is in its early stages the Company has
not yet determined the impact, if any, upon the financial statements.

The Company is a party to various other claims and legal actions arising in the
ordinary course of business. In the opinion of management based on advice from
counsel, the ultimate disposition of these matters will not have a material
adverse effect on the Company's financial position, results of operations or
liquidity.

Note 11: Subsequent Event

On August 5, 2001, the Company closed an additional seven restaurants and will
classify these restaurants as assets held for sale during the third quarter. As
a result of management's decision to close and sell these restaurants, The
Company will evaluate the recoverability of its investment at these locations
based on estimated fair market values less estimated selling costs. Any
resulting impairment charges will be reflected in the Company's financial
statements for the third quarter of fiscal 2001. It is management's intention to
use all or most of the proceeds from the sale of these restaurants to pay down
the term loan.



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

The condensed consolidated financial statements for the three and six months
ended July 1, 2001, have been restated. See Note 2 to the condensed consolidated
financial statements for a discussion and a summary of the effects of the
restatement.

From time to time, the Registrant may make certain statements that contain
"forward-looking" information (as defined in the Private Securities Litigation
Reform Act of 1995). Words such as "believe," "anticipate," "project," and
similar expressions are intended to identify such forward-looking statements.
Forward-looking statements may be made by management orally or in writing,
including, but not limited to, in press releases, as part of this Management's
Discussion and Analysis of Financial Condition and Results of Operations and as
part of other sections of this Report or other filings. Readers are cautioned
not to place undue reliance on these forward-looking statements, which speak
only as of their respective dates, and are subject to certain risks,
uncertainties and assumptions. These statements are based on management's
present assumptions as to future trends, including economic trends, prevailing
interest rates, the availability and cost of raw materials, the availability of
capital resources necessary to complete the Registrant's expansion plans,
government regulations, especially regulations regarding taxes, labor and
alcoholic beverages, competition, consumer preferences, and similar factors.
Changes in these factors could affect the validity of such assumptions and could
have a materially adverse effect on the Registrant's business.

The Registrant's operations are subject to factors outside its control. Any one,
or a combination of these factors, could materially affect the results of the
Registrant's operations. These factors include: (a) changes in the general
economic conditions in the United States, (b) changes in prevailing interest
rates, (c) changes in the availability and cost of raw materials, (d) changes in
the availability of capital resources necessary to complete the Registrant's
reorganization plans, (e) changes in Federal and State regulations or
interpretations of existing legislation, especially concerning taxes, labor and
alcoholic beverages, (f) changes in the level of competition from current
competitors and potential new competition, and (g) changes in the level of
consumer spending and customer preferences. The foregoing should not be
construed as an exhaustive list of all factors that could cause actual results
to differ materially from those expressed in forward-looking statements made by
the Registrant. Forward-looking statements made by or on behalf of the
Registrant are based on knowledge of its business and the environment in which
it operates, but because of the factors listed above; actual results may differ
from those anticipated results described in those forward-looking statements.
Consequently, all of the forward-looking statements made are qualified by these
cautionary statements and there can be no assurance that the actual results or
developments anticipated by the Registrant will be realized or, even if
substantially realized, that they will have the expected consequences to or
effects on the Registrant or its business or operations.



RESULTS OF OPERATIONS

        The following table sets forth as a percentage of sales certain items
appearing in the Registrant's statements of operations.

     COOKER RESTAURANT CORPORATION AND SUBSIDIARIES (DEBTORS-IN-POSSESSION)
                              RESULTS OF OPERATIONS



                                                    Three Months Ended           Six Months Ended
                                                   July 1,       July 2,       July 1,       July 2,
                                                    2001          2000          2001          2000
                                                   -------       -------       -------       -------
                                                                                 
Sales                                                100.0%        100.0%        100.0%        100.0%
                                                   -------       -------       -------         -----

Cost of Sales:
     Food and beverage                                31.3%         29.0%         30.3%         28.8%
     Labor                                            41.1%         37.8%         39.4%         37.3%
     Restaurant operating expenses                    23.3%         21.0%         22.6%         20.2%
     Restaurant depreciation                           3.2%          4.2%          2.8%          4.2%
Amortization of loan fees                              0.0%          0.3%          0.4%          0.2%
General and administrative                             7.8%          5.7%          7.5%          6.1%
Loss on loan guaranty                                  0.0%          0.0%          0.0%          0.8%
Impairment of long-lived assets                       17.9%          0.0%          8.8%          0.0%
Interest expense                                       7.0%          5.0%          7.0%          4.9%
Gain on severance recovery                             0.0%          0.0%          0.0%         (1.1)%
Loss (gain) on sale of property and equipment          0.7%          0.0%          0.4%          0.3%
Interest and other (income) expense, net               0.0%          0.0%          0.2%          0.0%
                                                   -------       -------       -------         -----
                                                     132.3%        103.0%        119.4%        101.7%

Reorganization expenses                                6.9%          0.0%          3.1%          0.0%
                                                   -------       -------       -------         -----

Loss before income taxes                             (39.2)%        (3.0)%       (22.5)%        (1.7)%

Benefit for income taxes                               0.0%         (1.0)%         0.0%         (0.6)%
                                                   -------       -------       -------         -----

Net loss                                             (39.2)%        (2.0)%       (22.5)%        (1.1)%
                                                   =======       =======       =======         =====


SALES

Sales for the second quarter of fiscal 2001 decreased 16.7%, or $6,113,000, to
$30,460,000 compared to sales of $36,573,000 for the second quarter of fiscal
2000. For the six months ended July 1, 2001 sales decreased by 9.7%, or
$7,266,000 to $67,848,000 from $75,114,000. The decrease for the three and six
months ended July 1, 2001 is due to a decrease in the number of guests at the
restaurants as well as a decrease in the number of stores operating during the
comparable periods. At the end of the second quarter of 2001, the Registrant
operated 50 restaurants, compared to 65 at the end of the second quarter of
2000. Same store sales were down 13.6% for the three months ended July 1, 2001
from the three months ended July 2, 2000. In addition, the average check was
$11.85 as compared to $11.87 for the second quarter of 2000. To address the
decrease in sales, the Registrant has increased its staffing at its restaurants,
revised its standard national menu to a regional menu, changed key operations
executives and implemented other procedures to emphasize customer service.



FOOD AND BEVERAGE

The cost of food and beverage for the second quarter of 2001 was $9,546,000 as
compared to $10,622,000 for the second quarter of 2000. The decrease of
$1,076,000 is primarily due to the decrease in the number of restaurants which
was partially offset by slight increases in food cost and decreased sales for
the quarter compared to last year. As a percentage of sales, the cost of food
and beverage was 31.3% for the second quarter of 2001, as compared to 29.0% for
the second quarter of 2000. The increase in 2001 is due primarily to increased
prices for produce and beef, menu changes, as well as an industry supply problem
which occurred when one of the industry's major suppliers filed for bankruptcy
in 2000. Disruptions in scheduled deliveries, as a result of this supply problem
necessitated certain purchases from other outside sources at less favorable
prices.

The cost of food and beverage for the six months ended July 1, 2001 was
$20,586,000 as compared to $21,649,000 for the six months ended July 2, 2000.
The decrease of $1,063,000 was primarily due to lesser number of operating
restaurants during 2001 and a decrease in sales for the current six months. As a
percentage of sales, the cost of food and beverage was 30.3% in the current
period as compared to 28.8% for the prior year period. The increase in 2001 is
due to the increased prices and the industry supply problem as noted above. To
address the increase in food and beverage cost as a percentage of sales the
Company has implemented a computerized food and inventory cost control system.

LABOR

Labor costs for the second quarter of 2001 were $12,510,000 as compared to
$13,807,000 for the second quarter of 2000. Labor costs as a percentage of sales
for the second quarter of 2001 were 41.1% as compared to 37.8% for the second
quarter of 2000. The percentage increase is due primarily to decreased
same-store sales for the quarter as well as increased staffing levels at the
restaurants. The Registrant has focused on increasing staffing levels at the
restaurants in an effort to provide better service to the guests. Manager and
cook costs also increased as a percentage of sales during the comparable
periods.

Labor costs for the six months ended July 1, 2001 were $26,718,000 as compared
to $28,019,000 for the six months ended July 2, 2000. The decrease of $1,301,000
is primarily due to the reduction in the number of operating restaurants in 2001
as compared to 2000. As a percentage of sales, labor costs for the six months in
2001 was 39.4% as compared to 37.3% in 2000. This is primarily due to a decline
in same-store sales in 2001 and the increased staffing levels at the
restaurants.

RESTAURANT OPERATING EXPENSES

Restaurant operating expenses for the second quarter of 2001 were $7,103,000 as
compared to $7,664,000 for the second quarter of 2000. The decrease of $561,000
was primarily due to a decrease in the number of operating restaurants, which
was slightly offset by increases in public relations, utilities and occupancy
costs. Restaurant operating expenses as a percentage of sales for the three
months ended July 1, 2001 were 23.3%, as compared to 21.0% for the comparable
period in the prior year.

Restaurant operating expenses for the six months ended July 1, 2001 were
$15,360,000 as compared to $15,129,000 for the same period in 2000. This
increase was due to increases in the costs of utilities, public relations,
contract services and other related expenses which were partially offset by the
closing of 16 restaurants during the six months period in 2001. Restaurant
expenses as a percentage of sales for the first six months of 2001 were 22.6% as
compared to 20.2% for the same period in 2000.

RESTAURANT DEPRECIATION

Restaurant depreciation expense for the second quarter of 2001 was $967,000, as
compared to $1,531,000 for the comparable period in the prior year. The decrease
of $564,000 for the second quarter of 2001 is due primarily to the closing of
and reclassification of 22 restaurants from property and equipment to assets
held for sale, during the last twelve months. Assets held for sale are stated at
the lower of cost or estimated fair value less costs to sell and include 21
properties held for sale at July 1, 2001.

Restaurant depreciation for the six months ended July 1, 2001, was $1,895,000 as
compared to $3,162,000 for the same period in 2000. This was mainly due to the
reduction in the number of operating restaurants in 2001 as compared to 2000. In
accordance with Statement of Financial Accounting Standard ("SFAS") No. 121,
Accounting for the Impairment of Long-lived Assets and Long-lived Assets to be
Disposed of, the Company does not recognize depreciation or amortization expense
during the period in which the assets are being held for sale.



GENERAL AND ADMINISTRATIVE EXPENSES

General and administrative expenses for the second quarter of 2001 were
$2,407,000 as compared to $2,067,000 for the second quarter of 2000. The
increase of $340,000 is due primarily to increases in wages and other benefit
costs of $82,000, consultant and legal expenses of $196,000, rental expense of
$77,000, estimated selling costs of a piece of real property and other related
expenses of $113,000 which was partially offset by decrease in bonus expense of
$189,000.

General and administrative expenses for the six months ended July 1, 2001 were
$5,108,000 as compared to $4,580,000. The increase of $528,000 was primarily due
to increases as stated above.

IMPAIRMENT OF LONG-LIVED ASSETS

Impairment charges for the three months ended July 1, 2001 were $5,443,000 as
compared to $0 for the same period in 2000. The impairment charges were made on
19 of its restaurants to record such assets at their estimated fair value.
Included in this amount are the net book values of certain leasehold
improvements and equipment relating to unexpired leases for 8 restaurants which
the Company has rejected as of July 1, 2001, in accordance with the provisions
of the Bankruptcy Code.

The impairment charges for the six months ended July 1, 2001 included those
above as well as $494,000 of impaired charges on three restaurants in the first
quarter which were subsequently sold in May 2001.

Due to the current situation regarding the Company's Term Debt, the Company
determined that the most prudent action would be to sell the owned properties
and use all or most of the proceeds to pay down portions of the Term Debt. The
Company wrote the properties down to fair value, less certain estimated selling
costs.

REORGANIZATION EXPENSES

During the three months ended July 1, 2001, the Company accrued $2,085,000 to
cover the estimated carrying costs of the closed stores. These charges include
estimated utilities, insurance and real estate taxes for a period of six months
for owned locations. In addition, the Company has accrued an estimate in the
amount of $1,421,000 for its obligations for certain lease terminations and real
estate costs under Section 502(b)(6) of the Bankruptcy Code. The 502(b)(6)
liability is included in accrued liabilities subject to compromise at July 1,
2001.

LOSS ON LOAN GUARANTY

Loss on loan guaranty for the first half of 2001 was $0, as compared to $633,000
for the comparable period in the prior year. During the first quarter of 2000,
the Registrant recorded a loss on loan guaranty of $633,000. In 1994, the Board
of Directors approved a guaranty by the Company of a loan of $5,000,000 to G.
Arthur Seelbinder, the former Chairman of the Board and his wife. In January
1997, the Board approved a refinancing of the loan with The Chase Manhattan Bank
of New York (the "Bank"). The loan was secured by 323,000 shares of common stock
owned by Mr. Seelbinder and a cash deposit from the Company of approximately
$3,000,000. The term of the loan and the guaranty were extended until March 1,
2000, at which time the loan matured. As of March 1, 2000 the balance of the
loan was $3,753,000. On March 8, 2000, the Bank sold Mr. Seelbinder's stock for
$666,000 in a private transaction, and applied this amount to the loan. The
remaining balance of the loan of $3,087,000 was funded by the Company as a
result of its guaranty. Accordingly, the Company recorded an additional loss on
the guaranty of approximately $633,000, the difference between the amount due
the Bank, and the $2,454,000 reserve previously recorded.



SEVERANCE RECOVERY

Severance recovery for the first half of 2001 was $0, as compared to $810,000
for the comparable period in the prior year. During the third quarter of 1999,
the Company recorded severance charges of $1,300,000. These charges represented
an accrual for the severance agreement reached between the Registrant and its
former Chairman and Chief Executive Officer, G. Arthur Seelbinder. The amounts
were for past services rendered to the Registrant, and therefore the Company
accrued for the full amount of the severance package during the third quarter of
1999. Of the amount charged, $212,000 represented the write-off of certain
amounts owed to the Company by Mr. Seelbinder and $1,088,000 represented
payments to be received by Mr. Seelbinder in conjunction with his severance
agreement.

On March 8, 2000, the Registrant was called upon by the Bank to honor its
guaranty of Mr. Seelbinder's loan as described in Note 6 to the condensed
consolidated financial statements. On that date, the balance of the severance
liability to Mr. Seelbinder was approximately $910,000. In accordance with the
agreement with Mr. Seelbinder, this amount, less certain amounts representing
federal withholding liabilities were applied to the amounts owed by him to the
Registrant as a result of our payment under the guaranty. As a result,
approximately $810,000 in accrued severance liabilities were forfeited by Mr.
Seelbinder and applied to the guaranty amount.

INTEREST EXPENSE

Interest expense in the second quarter of 2001 was $2,128,000 as compared to
$1,829,000 in the second quarter of 2000. The increase of $299,000 is due to the
status of the Company's Term Loan.

Interest expense for the six months ended July 1, 2001 was $4,989,000 as
compared to $3,619,000 for the same period in 2000. This was due to the increase
in LIBOR-based interest rate and the accrued interest penalty (see Note 9 to the
condensed consolidated financial statements).

LOSS (GAIN) ON SALE OF PROPERTY AND EQUIPMENT, NET

In the second quarter of 2001, the Company recorded a loss of $204,000 which
includes a gain on disposal of fixed assets of $46,000 and a loss on disposal of
fixed assets of $250,000. The gain in 2001 was a result of the sale of one of
the Company's restaurants in Florida and the loss was a result of the sale of
two of its restaurants in Michigan. The loss of $112,000 for the six months
ended July 1, 2001 includes the above net loss and the net gain of $92,000 on
the sale of the Company's corporate office and two of its properties in the
first quarter of 2001.

BENEFIT FOR INCOME TAXES

The Company did not record a tax benefit in the second quarter of 2001, which
was primarily due to the increase in the valuation allowance on the deferred tax
assets. SFAS No. 109 requires that the deferred tax assets be reduced by a
valuation allowance to the extent that it is "more likely than not" that the
asset will be realized. During the fourth quarter of 2000, the Company
established a valuation allowance to eliminate the deferred tax asset since it
was more likely than not that the tax asset would be realized.

LIQUIDITY AND CAPITAL RESOURCES

The Company's principal capital requirements are for working capital and
improvements to existing restaurants. Prior to its filing for Bankruptcy
protection, the majority of the Company's financing for operations and working
capital was provided by internally generated cash flows from operations and
amounts available under the Revolver (defined below).

During 1998, the Company entered into a new term loan agreement with NationsBank
of Tennessee and First Union National Bank (the "Term Loan") and a term loan
with the CIT/Equipment Financing Group, Inc. (collectively the "Lenders") in
conjunction with its repurchase of common stock pursuant to the Tender Offer
(the "Offer") which was completed on October 5, 1998. The Company borrowed
$70,500,000 under the two term loan agreements with the Lenders, and established
a $10,000,000 Revolving Line of Credit (the "Revolver") with NationsBank of
Tennessee. Pursuant to certain renegotiations of the Registrant's debt terms in
December 1999, the amount available under the Revolver was extended to
$13,500,000. No other financial terms of the original agreements with the
lenders were changed as a result of the negotiations. Of the $70,500,000 in term
loans, $30,000,000 was with NationsBank of Tennessee, $22,500,000 was with First
Union National Bank, and $18,000,000 was with the CIT/Equipment Financing Group,
Inc. As of December 31, 2000, the Company had borrowed $13,425,000 against the
Revolver and the outstanding balance of the Term Loans was approximately
$60,367,000.



Pursuant to the terms of the original agreement, the Company was required to
make principal and interest payments of approximately $345,000 to First Union on
$22,500,000 of its Term Loan and monthly principal payments of $166,670, plus
applicable interest, to NationsBank on $30,000,000 of its Term Loan balance.
Such payments were scheduled to continue until March 24, 2004, upon which date,
all remaining amounts, principal and interest, under the Term Loan and the
Revolver were to be due in full. Additionally, the Company was required to make
monthly payments of $267,639, including principal and interest, to CIT. Such
payments were scheduled to continue until September 30, 2003, at which time all
remaining amounts under the agreement with CIT were to be due in full.

Since the quarter ended October 1, 2000, the Company has not been in compliance
with certain covenants pertaining to its debt with Bank of America, N.A. (as
successor to NationsBank) and First Union National Bank (collectively, the "Term
Lenders"). Based on such non-compliance, the Term Lenders were entitled, at
their discretion, to exercise certain remedies including acceleration of
repayment. In addition to not being in compliance with certain covenants, the
Registrant did not make its full (interest and principal) payment due on July 3,
2000. The Company has not received a waiver from the Term Lenders to cure the
non-compliance. Accordingly, the Company has classified the obligation to the
Term Lenders as current in the condensed consolidated balance sheets.

The Company received a six-month forbearance from the Term Lenders, effective
through March 31, 2001, pertaining to its principal and interest payments during
that time period, along with a second forbearance effective through May 25,
2001. The forbearance allowed for the postponement of principal and interest.
During the forbearance period the Company has made $4,450,000, $680,000 and
$2,109,000 of mostly interest payments to the Term Lenders on January 21, 2001,
April 20, 2001 and May 22, 2001 respectively, including $50,000 of related bank
fees. The Company negotiated with the lenders for a possible extension of the
standstill agreement for a period of 12 months, to allow the Company time to
secure new financing. The lenders were unwilling to grant such a standstill
agreement, hence, the Company chose to seek protection under the Bankruptcy
Code. Accordingly, on May 25, 2001 the Company filed a voluntary petition for
relief under Chapter 11 of the Bankruptcy Code with the United States Bankruptcy
Court for the Southern District of Ohio, Eastern Division. As a result, the
Company has engaged special counsel and reorganization consultants to assist the
Company in its operations plans.

Since the quarter ended October 1, 2000, the Company also has not been in
compliance with certain covenants pertaining to its term debt with the CIT Group
("CIT"). Based on such non-compliance with certain covenants, CIT was entitled,
at their discretion, to exercise certain remedies including acceleration of
repayment. The Company has not received a waiver from CIT to cure the
non-compliance. Because the Company did not receive a waiver from CIT for the
current non-compliance or for future periods, its obligation to CIT has been
classified as a current liability.

Additionally, Bank of America, N.A., as the agent for holders of its senior
credit facility, notified First Union National Bank of North Carolina, the
trustee under its 6 3/4% Convertible Subordinated Debentures, that the Company
was in default under its senior credit facility and that no payments could be
made by the Company, or received by the trustee, with respect to the 6 3/4%
Convertible Subordinated Debentures. Such notification was within their rights
as the agent for holders of the Company's senior credit facility. This notice
blocked the Company's ability to pay the scheduled interest payments under the
debentures as well as any payments of principal, any redemption payments or
change of control purchase payments. The failure to make these payments, as
required, and the existence of a default under the senior credit facility,
constitutes a default under the terms of the 6 3/4% Convertible Subordinated
Debentures and certain other of the Company's credit arrangements. As of
December 31, 2000 and July 1, 2001, the Company classified the obligation to the
holders of the 6 3/4% Convertible Subordinated Debentures as a current
liability.

In January 2001, the Company sold the 32,000 square foot office building in West
Palm Beach, Florida, where its executive offices were located, to an unrelated
third party. The Company then entered into a three-year term leaseback agreement
for the West Palm Beach Corporate Office. The lease term runs through May 2003.
Additionally in the first quarter of 2001, properties in Boardman, OH and
Florence, KY were sold to unrelated third parties. Further, the Company closed
two restaurants, one in Evansville, IN and one in West Palm Beach, FL in the
first quarter of fiscal 2001.

The Company does not intend to open any new restaurants in 2001. Total cash
expenditures for restaurant expansion and improvements are projected to be
approximately $1,800,000 for fiscal 2001.



On May 22, 2001, the Registrant sold its properties at Grand Rapids and Troy,
Michigan for $1,400,000 and $1,500,000 respectively and its property in Palm
Harbor, Florida for $1,700,000 to an unrelated party. The Company then entered
into a long-term leaseback agreement for both Grand Rapids and Troy, Michigan.
The Grand Rapids and Troy properties were part of the Term Loan's collateral and
as such, Bank of America received 70% of the net proceeds which was applied
mostly to interest and penalty with the sum of $817,000 applied to principal.
The proceeds from the sale of Palm Harbor property were used to acquire the
property in Cool Springs, Tennessee that the Company was operating under a
lease.

During the second quarter of 2001, the Company closed 14 of its restaurants and
reclassed them as assets held for sale. These properties are carried at the
lesser of net book value or fair market value less selling costs. It is
management's intention to sell these properties and to use part or all of the
proceeds to repay the term loan. To offset the shortfall in working capital
resulting from the net reduction in cash flows from the closing of restaurants,
and restrictions as a result of its Chapter 11 petition, the Company has
obtained Debtor-in-Possession financing of $1,000,000 from a stockholder of the
Company. The loan which is secured by two parcels of real property and matures
on September 4, 2001 was received net of $30,000 prepaid interest and $10,000
prepaid loan fee.

In addition, in July 2001, the Company has received an income tax refund of
$1,500,000, which will also be used to finance its working capital.

Further, in 2001, the Company completed the process of implementing a new
regional menu in all of its locations. The menu features new recipes, new
presentations and larger portions, as well as new items. The Company believes
that the changes to the menu, as well as the focus on guest service, will have
the impact of increasing sales and operating margins, as well as operating cash
flows.

There can be no assurance that the steps the Company is taking to increase sales
from the remaining restaurants will have the desired effect. Nor can there be
any assurance that the Company's efforts to sell closed store properties,
restructure its debt and reorganize its operations through the bankruptcy court
will be successful. In such event, the Company may experience negative cash
flows in the future.

The Company's condensed consolidated financial statements have been prepared on
a going concern basis, which contemplates the realization of assets and
satisfaction of liabilities in the normal course of business. If management's
plans described above are not successful, subject to the bankruptcy court
approval, the lenders could exercise their right to accelerate the repayment of
the Company's debt, which would have a material adverse effect on the Company's
financial condition, results of operations and liquidity. These conditions may
indicate that the Company may be unable to continue as a going concern for a
reasonable period of time. The Company's condensed consolidated financial
statements do not include any adjustments that might result from the outcome of
this uncertainty.



ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

There has been no substantial change in the fair value of the fixed and floating
debt, since December 31, 2000.

PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

On May 25, 2001, the Company filed a voluntary petition for relief under Chapter
11 of the Bankruptcy Code with the United States Bankruptcy Court for the
Southern District of Ohio, Eastern Division.

No material developments occurred during the fiscal quarter ended July 1, 2001
with respect to any material pending legal proceedings.

Routine Proceedings

The Company is a party to various other claims and legal actions arising in the
ordinary course of business. In the opinion of management based on advice of
counsel, the ultimate disposition of these matters will not have a material
adverse effect on the Company's financial position, results of operations or
liquidity.

ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS.

None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

Since the quarter ended October 1, 2000, the Company has not been in compliance
with certain covenants pertaining to its debt with Bank of America, N.A. (as
successor to NationsBank) and First Union National Bank (collectively, the "Term
Lenders"). Based on such non-compliance, the Term Lenders were entitled, at
their discretion, to exercise certain remedies including acceleration of
repayment. In addition to not being in compliance with certain covenants, the
Company did not make its full (interest and principal) payment due on July 3,
2000 and it has not made any of its principal payments due to the Term Lenders
since the partial payment made on July 3, 2000. The Company has not received a
waiver from the Term Lenders to cure the non-compliance. Accordingly, the
Company has classified the obligation to the Term Lenders as current for the
quarter ended July 1, 2001.

The Company received a six-month forbearance from the Term Lenders, effective
through March 31, 2001, pertaining to its principal and interest payments during
that time period, along with a second forbearance effective through May 25,
2001. The forbearance allowed for the postponement of principal and interest
payments. During the forbearance period the Company has made payments to the
Term Lenders totaling $7,239,000 of which $2,133,000 was applied to principal,
$5,056,000 to interest and $50,000 to related bank fees.

Since the quarter ended October 1, 2000, the Company also has not been in
compliance with certain covenants pertaining to its term debt with the CIT Group
("CIT"). Based on such non-compliance with certain covenants, CIT was entitled,
at their discretion, to exercise certain remedies including acceleration of
repayment. The Company has not received a waiver from CIT to cure the
non-compliance. Because the Company did not receive a waiver from CIT for the
current non-compliance or for future periods, its obligation to CIT has been
classified as a current liability.

Additionally, Bank of America, N.A., as the agent for holders of its senior
credit facility, notified First Union National Bank of North Carolina, the
trustee under its 6 3/4% Convertible Subordinated Debentures, that the Company
was in default under its senior credit facility and that no payments could be
made by the Company, or received by the trustee, with respect to the 6 3/4%
Convertible Subordinated Debentures. Such notification was within their rights
as the agent for holders of the Company's senior credit facility. This notice
blocked the Company's ability to pay the scheduled interest payments under the
debentures as well as any payments of principal, any redemption payments or
change of control purchase payments. The failure to make these payments, as
required, and the existence of a default under the senior credit facility,
constitutes a default under the terms of the 6 3/4% Convertible Subordinated
Debentures and certain other of the Company's credit arrangements. As of
December 31, 2000 and July 1, 2001, the Company classified the obligation to the
holders of the 6 3/4% Convertible Subordinated Debentures as a current
liability.



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

        The Company conducted its 2001 Annual Shareholders' Meeting on April 30,
2001. The matters voted on and the results of the items submitted to a vote of
the shareholders are stated below:

 Election of two directors for a term of three years to the Board of Directors:



        Director Nominee             Votes Cast For            Votes Withheld
                                                         
       Robin V. Holderman              5,405,115                   55,010
           Brad Saltz                  5,408,061                   52,064


The names of the directors whose term of office as a director continued after
the meeting are: Henry R. Hillenmeyer, D. Shannon LeRoy, David T. Kollat, Harvey
M. Palash, and Daniel A. Clay.

ITEM 5. OTHER INFORMATION.

None

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

(a)  THE FOLLOWING EXHIBITS ARE FILED AS PART OF THIS REPORT.

(10) MATERIAL CONTRACTS (*Management contract or compensatory plan or
arrangement.)

    10.1 Cooker Restaurant Corporation 2001 Restricted Stock Plan, incorporated
    by reference to Exhibit 4.7 to the Company's Registration Statement on Form
    S-8 (File No. 333-58260)*

    10.2 Second Standstill Agreement dated April 19, 2001 between the Registrant
    and First Union National Bank and Bank of America, N.A. (formerly
    NationsBank of Tennessee, N.A), both national banking associations
    (incorporated by reference to Exhibit 10.2 of the Registrant's Quarterly
    Report on Form 10-Q for the quarterly period ended April 1, 2001; Commission
    File No. 1-13044)*

(b) REPORTS ON FORM 8-K DURING THE FISCAL QUARTER ENDED JULY 1, 2001.

     Current Report on Form 8-K filed May 29, 2001, relating to filing of
bankruptcy petition.

     Current Report on Form 8-K filed June 15, 2001, relating to
debtor-in-possession financing.



                                   SIGNATURES

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

     COOKER RESTAURANT CORPORATION
     (The "Registrant")

Date: April 15,  2002

By:  /s/  Henry R. Hillenmeyer
     --------------------------------
     Henry R. Hillenmeyer
     Chairman of the Board of Directors, Chief Executive Officer and Director
     (Principal executive officer and duly authorized officer)

By:  /s/ Dave Sanford
     --------------------------------
     Dave Sanford
     Controller
     (Controller)