AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON APRIL 23, 2002
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                             ---------------------

                                    FORM S-1
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
                             ---------------------
                                KIRKLAND'S, INC.
             (Exact name of Registrant as specified in its charter)

<Table>
                                                                        
              TENNESSEE                                 5990                                62-1287151
     (State or other jurisdiction           (Primary Standard Industrial                 (I.R.S. Employer
  of incorporation or organization)         Classification Code Number)                Identification No.)
</Table>

                             ---------------------
                                 805 N. PARKWAY
                            JACKSON, TENNESSEE 38305
                                 (731) 668-2444
              (Address, including zip code, and telephone number,
       including area code, of Registrant's principal executive offices)
                             ---------------------
                               ROBERT E. ALDERSON
                     PRESIDENT AND CHIEF EXECUTIVE OFFICER
                                 805 N. PARKWAY
                            JACKSON, TENNESSEE 38305
                                 (731) 668-2444
               (Name, address, including zip code, and telephone
               number, including area code, or agent for service)
                             ---------------------
                                   COPIES TO:

<Table>
                                                       
                 BARRY M. ABELSON, ESQ.                                   VALERIE FORD JACOB, ESQ.
                 ROBERT A. FRIEDEL, ESQ.                          FRIED, FRANK, HARRIS, SHRIVER & JACOBSON
                   PEPPER HAMILTON LLP                                       ONE NEW YORK PLAZA
                  3000 TWO LOGAN SQUARE                                      NEW YORK, NY 10004
                  18TH AND ARCH STREETS                                        (212) 859-8000
               PHILADELPHIA, PA 19103-2799
                     (215) 981-4000
</Table>

                             ---------------------
    APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:  As soon as
practicable after this Registration Statement becomes effective.
                             ---------------------
    If any of the securities being registered on this Form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box.  [ ]

    If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act of 1933, please check the
following box and list the Securities Act registration statement number of the
earlier effective registration statement for the same offering.  [ ]

    If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act of 1933, check the following box and list the
Securities Act registration statement number of the earlier effective
registration statement for the same offering.  [ ]

    If this Form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering.  [ ]

    If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box.  [ ]

                        CALCULATION OF REGISTRATION FEE

<Table>
<Caption>
- -------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------
                   TITLE OF EACH CLASS OF                          PROPOSED MAXIMUM            AMOUNT OF
                SECURITIES TO BE REGISTERED                  AGGREGATE OFFERING PRICE(1)  REGISTRATION FEE(2)
- -------------------------------------------------------------------------------------------------------------
                                                                                    
Common stock, no par value..................................         $143,750,000               $13,225
- -------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------
</Table>

(1) Estimated solely for purposes of determining the registration fee in
    accordance with Rule 457(o) under the Securities Act of 1933. Includes
    shares that the underwriters will have the right to purchase to cover
    overallotments, if any.

(2) The Registrant previously paid a fee to the Commission of $18,658.75 in
    connection with the filing of its Registration Statement on Form S-1 (No.
    333-51517), initially filed on May 1, 1998. That Registration Statement was
    withdrawn on October 12, 1999. Pursuant to Rule 457(p), $13,225 of the
    filing fee previously paid by the Registrant is to be offset against the
    currently due registration fee.
                             ----------------------
    THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF
THE SECURITIES ACT OF 1933 OR UNTIL THIS REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SECTION 8(a), MAY
DETERMINE.

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


THE INFORMATION IN THIS PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED. WE MAY
NOT SELL THESE SECURITIES UNTIL THE REGISTRATION STATEMENT FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS PROSPECTUS IS NOT AN OFFER
TO SELL THESE SECURITIES AND IT IS NOT SOLICITING AN OFFER TO BUY THESE
SECURITIES IN ANY STATE WHERE THE OFFER OR SALE IS NOT PERMITTED.

                             SUBJECT TO COMPLETION

                  PRELIMINARY PROSPECTUS DATED APRIL 23, 2002

PROSPECTUS

                                                  SHARES

                              KIRLAND'S, INC. LOGO

                                  COMMON STOCK
                             ----------------------

       This is Kirkland's, Inc.'s initial public offering. We are selling
               shares and the selling shareholders are selling
shares. The underwriters are offering all of the shares in the U.S. and Canada.

       We expect the public offering price to be between $          and
$          per share. Currently, no public market exists for the shares. After
pricing of the offering, we expect that the shares will be quoted on the Nasdaq
National Market under the symbol "KIRK."

       INVESTING IN THE COMMON STOCK INVOLVES RISKS THAT ARE DESCRIBED IN THE
"RISK FACTORS" SECTION BEGINNING ON PAGE 9 OF THIS PROSPECTUS.
                             ----------------------

<Table>
<Caption>
                                                              PER SHARE               TOTAL
                                                              ---------               -----
                                                                               
Public offering price.......................................     $                      $
Underwriting discount.......................................     $                      $
Proceeds, before expenses, to Kirkland's, Inc...............     $                      $
Proceeds, before expenses, to the selling shareholders......     $                      $
</Table>

       Approximately $          million of Kirkland's net proceeds from this
offering will be used to redeem shares of preferred stock held by affiliates of
Kirkland's. See the "Use of Proceeds" section beginning on page 19 of this
prospectus.

       The underwriters may also purchase up to an additional        shares from
the selling shareholders at the public offering price, less the underwriting
discount, within 30 days from the date of this prospectus to cover
overallotments.

       Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these securities or determined if this
prospectus is truthful or complete. Any representation to the contrary is a
criminal offense.

       The shares will be ready for delivery on or about                , 2002.

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

MERRILL LYNCH & CO.
              CIBC WORLD MARKETS
                              SUNTRUST ROBINSON HUMPHREY
                                           U.S. BANCORP PIPER JAFFRAY

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

             The date of this prospectus is                , 2002.


                                KIRKLAND'S, INC.

                                STORE LOCATIONS




   [A map of the United States indicating the number of stores in each state]


                               TABLE OF CONTENTS

<Table>
<Caption>
                                                               PAGE
                                                               ----
                                                            
Prospectus Summary..........................................      1
Risk Factors................................................      9
Disclosure Regarding Forward-Looking Statements.............     18
About This Prospectus.......................................     18
Use of Proceeds.............................................     19
Dividend Policy.............................................     20
Dilution....................................................     21
Capitalization..............................................     23
Selected Consolidated Financial Data........................     24
Management's Discussion and Analysis of Financial Condition
  and Results of Operations.................................     27
Business....................................................     39
Management..................................................     51
Certain Transactions........................................     63
Principal and Selling Shareholders..........................     68
Description of Capital Stock................................     72
Shares Eligible for Future Sale.............................     77
United States Tax Consequences to Non-United States
  Holders...................................................     79
Underwriting................................................     83
Legal Matters...............................................     86
Experts.....................................................     86
Where You Can Find More Information.........................     87
Index to Financial Statements...............................    F-1
Unaudited Pro Forma Consolidated Condensed Financial
  Statements................................................    P-1
</Table>

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

       You should rely only on the information contained in this prospectus. We
have not, and the underwriters have not, authorized any other person to provide
you with different information. If anyone provides you with different or
inconsistent information, you should not rely on it. We are not, and the
underwriters are not, making an offer to sell these securities in any
jurisdiction where the offer and sale is not permitted. You should assume that
the information appearing in this prospectus is accurate only as of the date on
the front cover of this prospectus. Our business, financial condition, results
of operations and prospects may have changed since that date.

                                        i


                               PROSPECTUS SUMMARY

       The following summary highlights information contained elsewhere in this
prospectus. We urge you to read this entire prospectus carefully, including the
"risk factors" section. In this prospectus, "Kirkland's," "we," "our" and "us"
refer to Kirkland's, Inc. and its subsidiaries, unless the context requires
otherwise. On January 1, 2001, we changed our fiscal reporting year from a
calendar year to a 52/53-week basis ending on the Saturday closest to January
31. As used herein, the term "fiscal 2001" refers to the 52 weeks ended February
2, 2002 and any reference to any fiscal year prior to fiscal 2001 refers to the
12 months ended December 31 of that fiscal year. Adjusted EBITDA is defined in
"Summary Consolidated Financial and Other Data."

                                   KIRKLAND'S

       We are a leading specialty retailer of home decor in the United States,
operating 236 stores in 28 states. Our stores present a broad selection of
distinctive merchandise, including framed art, mirrors, candles, lamps, picture
frames, accent rugs, garden accessories and artificial floral products. Our
stores also offer an extensive assortment of holiday merchandise, as well as
items carried throughout the year suitable for giving as gifts. In addition, we
use innovative design and packaging to market home decor items as gifts. We
provide our predominantly female customers an engaging shopping experience
characterized by a diverse, ever-changing merchandise selection at surprisingly
attractive prices. Our stores offer a unique combination of style and value that
has led to our emergence as a leader in home decor and has enabled us to develop
a strong customer franchise. As a result, we have achieved substantial growth
over the last five fiscal years. Since the beginning of 1997, our sales have
grown at a compounded annual growth rate of 19%. For the fiscal year ended
February 2, 2002, we recorded net sales of $307.2 million and Adjusted EBITDA of
$35.5 million, or 11.6% of net sales.

       Kirkland's was co-founded in 1966 by our current Chairman, Carl Kirkland.
We opened our first store in Jackson, Tennessee and have grown steadily
thereafter. Although originally focused in enclosed malls in the Southeast, we
have expanded beyond that region and also have begun to open stores in selected
non-mall venues. Currently, over 40% of our stores are located outside the
Southeast, including 60 of the 100 new stores opened since the beginning of
fiscal 1997. We currently operate in major metropolitan markets like Houston,
Texas and Atlanta, Georgia, middle markets such as Birmingham, Alabama and
Buffalo, New York and smaller markets such as Appleton, Wisconsin and Panama
City, Florida.

       As we more than doubled our store base from 104 stores at the end of
fiscal 1995 to 226 stores at the end of fiscal 1999, we realized the need to
strengthen our infrastructure and enhance several aspects of our operations in
order to execute a rapid national expansion. Beginning in late 1999, we
undertook a series of initiatives that enabled us to make faster and smarter
inventory buying and distribution decisions, to manage the flow of merchandise
to our stores more efficiently and to improve overall financial performance.
These initiatives included:

       COMPLETING KEY INVESTMENTS IN INFORMATION TECHNOLOGY.  Since late 1999,
we have invested $6.5 million in several key information systems projects that
provide our decision makers with better tools to increase sales, improve
operational efficiency, control and distribute inventory and monitor critical
performance indicators on a daily basis.

       DEVELOPING A MORE SCALABLE DISTRIBUTION INFRASTRUCTURE.  In March 2001,
we consolidated our central distribution operations into one
303,000-square-foot, leased facility in Jackson, Tennessee, which allowed us to
increase our dollar volume of centrally distributed merchandise by 24% from
fiscal 2000 to fiscal 2001. This modern facility, together with other
improvements to our supply chain, has helped us to keep our stores stocked with
fresh merchandise and to reduce significantly the cost of managing inventories
at the store level.

       STRENGTHENING EXECUTIVE MANAGEMENT.  Since the second half of 1999, we
have added six senior managers, including key hires in merchandising, store
operations and information technology. These
                                        1


additions, along with several other key hires and promotions, have broadened the
abilities of our management team and have provided leadership to key areas of
our business. We believe our management team has valuable experience both from
Kirkland's and from other national retailers.

       IMPROVING STORE-LEVEL OPERATING PERFORMANCE.  In January 2001, we
instituted a plan to improve sales, increase cash flow and return our stores to
higher levels of profitability. The cornerstone of this plan was to reduce
store-level inventories and improve inventory turnover. We also intensified our
efforts to control and lower store operating expenses and close under-performing
stores.

       We believe the convergence of these operational initiatives led to the
significant improvement in our fiscal 2001 operating results as compared to
fiscal 2000. For fiscal 2001, our comparable store net sales increased 13.3%
over the 53-week period ended February 3, 2001 and our Adjusted EBITDA margin
expanded to 11.6% from 7.5% in fiscal 2000. Net cash provided by operating
activities increased to $37.5 million as compared to $1.3 million in fiscal
2000, and inventory turnover in fiscal 2001 increased to 3.48x as compared to
2.45x in fiscal 2000. As evidenced by the improvement in our operating results,
we believe these initiatives have positioned us to expand our proven retail
concept and strengthen our position as a leading specialty retailer of home
decor in the United States.

KEY OPERATING STRENGTHS

       Our goal is to be the leading specialty retailer of home decor in each of
our markets. We believe the following elements of our business strategy
differentiate us from our competitors and position us for profitable growth:

       ITEM-FOCUSED MERCHANDISING.  While our stores contain items covering a
broad range of complementary product categories, we emphasize key items within
our targeted categories rather than merchandising complete product
classifications. Although we do not attempt to be a fashion leader, our
experienced buyers work closely with our vendors to identify and develop stylish
merchandise reflecting the latest trends. We estimate that over 60% of our
merchandise is designed or packaged exclusively for Kirkland's, which
distinguishes us in the marketplace and enhances our margins.

       EVER-CHANGING MERCHANDISE MIX.  We believe our ever-changing merchandise
mix of over 5,000 stock keeping units, or "SKUs," creates an exciting "treasure
hunt" environment, encouraging strong customer loyalty and frequent return
visits to our stores. The merchandise in our stores typically is traditionally
styled for broad market appeal, yet it reflects an understanding of our
customer's desire for newness and freshness.

       STIMULATING VISUAL PRESENTATION.  Our stores have a distinctive,
"interior design" look that helps customers visualize the merchandise in their
own homes and inspires decorating and gift-giving ideas. Using multiple
merchandise arrangements to simulate home settings, we group complementary
merchandise creatively throughout the store, rather than displaying products
strictly by category or product type. We believe this cross-category
merchandising strategy encourages customers to browse for longer periods of
time, promoting add-on sales.

       STRONG VALUE PROPOSITION.  Our customers regularly experience the
satisfaction of paying noticeably less for items similar or identical to those
sold by other retail stores or through catalogs. This strategy of providing a
unique combination of style and value is an important element in making
Kirkland's a destination store. While we carry items in our stores that sell for
several hundred dollars, most items sell for under $50 and are perceived by our
customers as affordable luxuries.

       FLEXIBLE APPROACH TO REAL ESTATE.  Our stores operate successfully across
a wide spectrum of different regions, market sizes and real estate venues. The
flexibility of our concept enables us to select the most promising real estate
opportunities that meet requisite economic and demographic criteria within our
target markets.

                                        2


GROWTH STRATEGY

       Key elements of our growth strategy are outlined below:

       OPENING NEW STORES USING OUR PROVEN STORE MODEL.  Over the past five
years, we have more than doubled our store base, principally through new store
openings. We intend to continue opening new stores both in existing and new
markets. We believe there are currently more than 800 additional locations in
the United States that could support a Kirkland's store. We expect to open
approximately 15 new stores during fiscal 2002 and approximately 35 new stores
during fiscal 2003.

       We believe our proven store model produces strong store-level cash flow
and provides an attractive store-level return on investment. In fiscal 2001, our
average store generated net sales of approximately $1.3 million and store-level
EBITDA of approximately $227,000, or 17.4% of net sales. The average first full
year cash return on investment for the 93 stores opened from 1997 through 2000
was approximately 47%.

       INCREASING STORE PRODUCTIVITY.  We plan to increase our sales per square
foot and store profitability by leveraging our recent investments in information
systems and central distribution, which together contributed to our 18.5%
increase in net sales and our 15.1% increase in average net sales per square
foot in fiscal 2001. We also believe that our store productivity will benefit
from our strong customer franchise, our continuing efforts to enhance the
Kirkland's brand, and favorable consumer and demographic trends.

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

       We are incorporated in Tennessee, our principal executive offices are
located at 805 N. Parkway, Jackson, Tennessee 38305, and our telephone number is
(731) 668-2444. Our Internet web site address is www.kirklands.com. The
information contained or incorporated in our web site is not a part of this
prospectus.

                                        3


                                  THE OFFERING

Common stock offered:
  By us..........................
  By the selling shareholders....

     Total.......................

Shares outstanding after the
offering.........................

Use of proceeds..................    We estimate that our net proceeds from this
                                     offering will be approximately $
                                     million. We intend to use these net
                                     proceeds to:

                                     - repay certain indebtedness, including all
                                       of our outstanding subordinated debt and
                                       mandatorily redeemable Class C Preferred
                                       Stock and a portion of our new revolving
                                       credit facility; and

                                     - redeem a portion of the outstanding
                                       shares of Class A Preferred Stock, Class
                                       B Preferred Stock and Class D Preferred
                                       Stock.

                                     We will not receive any proceeds from the
                                     sale of shares of common stock by the
                                     selling shareholders.

Risk factors.....................    See "Risk Factors" and other information
                                     included in this prospectus for a
                                     discussion of factors you should carefully
                                     consider before deciding to invest in
                                     shares of the common stock.

Proposed Nasdaq symbol...........    "KIRK"

       The number of shares outstanding after the offering is based on an
assumed initial public offering price of $     per share. The number of shares
of common stock to be issued to existing shareholders upon conversion of their
preferred stock will be determined by reference to the actual initial public
offering price. See "Certain Transactions - Pre-Offering Transactions." The
number of shares outstanding after the offering excludes an aggregate of
          shares of common stock reserved for issuance under our 1996 Executive
Incentive and Non-Qualified Stock Option Plan, 2002 Incentive Plan and Employee
Stock Purchase Plan. Options to purchase 15,570 shares of common stock will be
outstanding under our 1996 Executive Incentive and Non-Qualified Stock Option
Plan upon completion of this offering, of which options to purchase 6,370 shares
will be exercisable upon completion of this offering.

       Unless the context otherwise requires, all information in this prospectus
(i) gives retroactive effect to a      -for-one stock split of the common stock
which will occur immediately prior to the completion of this offering, and (ii)
assumes that this offering is consummated at an initial public offering price of
$     per share (the midpoint of the range on the front cover of this
prospectus) on           , 2002. See "Use of Proceeds" and "Certain
Transactions - Pre-Offering Transactions."

                                        4


                           PRE-OFFERING TRANSACTIONS

       The following transactions will occur immediately prior to the completion
of this offering: (i) a      -for-one stock split of the common stock, (ii) an
amendment and restatement of our charter, which will provide for an authorized
capitalization of 100 million shares of common stock and 10 million shares of
preferred stock, (iii) the exercise of all of our outstanding warrants and the
resulting purchase of an aggregate of 38,124 shares of common stock at an
exercise price of $0.01 per share and (iv) the conversion of $          million
of the aggregate stated value and accrued dividends of the outstanding shares of
our Class A Preferred Stock, Class B Preferred Stock and Class D Preferred Stock
into        shares of common stock. The number of shares of common stock to be
issued with respect to the preferred stock will equal the aggregate stated value
of $          million plus accrued dividends on the preferred stock to be
converted, divided by the actual initial public offering price. Assuming an
initial public offering price of $          (the midpoint of the range on the
front cover of this prospectus) and a consummation of this offering on
          ,           shares of common stock will be issued to existing
shareholders for their preferred stock. All of these transactions are herein
collectively referred to as the "Pre-Offering Transactions." See "Use of
Proceeds" and "Certain Transactions - Pre-Offering Transactions."

                                        5


                 SUMMARY CONSOLIDATED FINANCIAL AND OTHER DATA

       The following summary consolidated financial data for the fiscal years
ended December 31, 1997, 1998, 1999 and 2000 and as of and for the fiscal year
ended February 2, 2002 presented below under the captions "Statement of
Operations Data," "Other Financial Data" and "Balance Sheet Data" have been
derived from our audited consolidated financial statements as of those dates and
for those periods. The following summary consolidated financial data for the
fiscal years ended December 31, 1997, 1998, 1999 and 2000 and the fiscal year
ended February 2, 2002 presented below under the caption "Store Data" have been
derived from internal records of our operations. You should read the information
set forth below in conjunction with other sections of this prospectus, including
"Selected Consolidated Financial Data," "Management's Discussion and Analysis of
Financial Condition and Results of Operations" and our consolidated financial
statements and related notes.

<Table>
<Caption>
                                                            YEAR ENDED DECEMBER 31,            YEAR ENDED
                                                   -----------------------------------------   FEBRUARY 2,
                                                     1997       1998       1999       2000       2002(1)
                                                   --------   --------   --------   --------   -----------
                                                   (IN THOUSANDS, EXCEPT SHARE, PER SHARE AND STORE DATA)
                                                                                
STATEMENT OF OPERATIONS DATA:
Net sales........................................  $153,584   $192,250   $236,622   $259,240    $307,213
Gross profit.....................................    56,586     70,314     82,344     86,864     107,150
Non-cash stock compensation charge(2)............        --         --         --         --         712
Depreciation and amortization....................     4,142      5,410      7,276      7,827       7,678
Operating income.................................    16,684     19,084     17,174     11,636      27,138
Interest expense:
  Senior, subordinated and other notes payable...     7,990      9,254     10,232     11,221       9,759
  Class C Preferred Stock........................     1,800      1,541      1,647      1,850       2,007
  Accretion of common stock warrants(3)..........       389         --       (879)        --       7,759
Net income (loss)................................     3,922      6,427      4,639     (1,315)      4,298
PRO FORMA DATA:
Pro forma as adjusted net income(4)..............                                               $
                                                                                               -----------
Pro forma as adjusted earnings per common
  share(4).......................................                                               $
                                                                                               ===========
Pro forma as adjusted shares outstanding(4)......
                                                                                               ===========
OTHER FINANCIAL DATA:
Gross profit margin(5)...........................      36.8%      36.6%      34.8%      33.5%       34.9%
Adjusted EBITDA(6)...............................  $ 20,826   $ 24,494   $ 24,450   $ 19,463    $ 35,528
Adjusted EBITDA margin(7)........................      13.6%      12.7%      10.3%       7.5%       11.6%
Net cash provided by operating activities........  $  8,669   $  4,326   $ 12,945   $  1,336    $ 37,530
Net cash (used in) investing activities..........    (5,479)   (14,669)   (10,825)    (5,981)     (4,744)
Net cash (used in) provided by financing
  activities.....................................    (3,537)    13,658     (3,370)    19,855     (29,949)
STORE DATA:
Comparable store net sales increase(8)...........       5.2%       1.0%       3.7%       0.6%       13.3%
Number of stores at the end of period(9).........       138        198        226        240         234
Average net sales per store (in thousands)(10)...  $  1,178   $  1,169   $  1,111   $  1,112    $  1,307
Average gross square footage per store(11).......     4,186      4,392      4,364      4,437       4,528
Average net sales per square foot(10)(11)........  $    281   $    266   $    255   $    251    $    289
</Table>

                                        6


<Table>
<Caption>
                                                                        AS OF FEBRUARY 2, 2002
                                                              -------------------------------------------
                                                                                             PRO FORMA
                                                               ACTUAL     PRO FORMA(12)   AS ADJUSTED(13)
                                                              ---------   -------------   ---------------
                                                                            (IN THOUSANDS)
                                                                                 
BALANCE SHEET DATA:
Cash and cash equivalents...................................  $  29,751       $                $
Working capital(14).........................................      1,020
Total assets................................................     95,818
Total debt, including mandatorily redeemable preferred stock
  (Class C).................................................     75,239
Common stock warrants.......................................      7,759
Redeemable convertible preferred stock (Class A, Class B,
  and Class D)(15)..........................................     86,812
Common stock................................................        229
Accumulated (deficit) equity(16)............................   (111,439)
</Table>

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

 (1) Effective January 1, 2001, we changed our fiscal reporting year from a
     calendar year to a 52/53-week basis ending on the Saturday closest to
     January 31. Our 2001 fiscal year began on February 4, 2001 and ended on
     February 2, 2002.

 (2) Reflects a non-cash stock compensation charge related to certain
     outstanding stock options.

 (3) Reflects the accretion to fair value of detachable put warrants to purchase
     common stock, issued by us in connection with our issuance of subordinated
     debt. The put rights associated with these warrants were terminated as of
     January 1, 1998, were restored as of December 31, 1999, and were terminated
     again as of February 3, 2002.

 (4) Assumes the following transactions were effected as of February 4, 2001:
     (i) the Pre-Offering Transactions, (ii) the termination of the put rights
     associated with the put warrants discussed in note (3) above, (iii) the
     refinancing of our existing senior credit facility with a new senior credit
     facility, as discussed in "Management's Discussion and Analysis of
     Financial Condition and Results of Operations - Liquidity and Capital
     Resources" and (iv) the sale by us of       shares in this offering at an
     assumed initial public offering price of $    per share and the application
     of the estimated net proceeds from the sale after deducting estimated
     offering expenses and underwriting discounts and commissions. Pro forma as
     adjusted net income and pro forma as adjusted earnings per common share
     exclude the $0.7 million non-cash stock compensation charge in fiscal 2001
     related to certain outstanding stock options.

 (5) Defined as gross profit as a percentage of net sales. Gross profit
     represents net sales less cost of product sold, freight, store occupancy
     and central distribution expenses.

 (6) The term Adjusted EBITDA as used herein represents operating income before
     depreciation and amortization expense and a non-cash stock compensation
     charge related to certain outstanding stock options. While Adjusted EBITDA
     should not be considered in isolation or as a substitute for net income,
     cash flow from operations or any other measure of income or cash flow that
     is prepared in accordance with generally accepted accounting principles or
     as a measure of a company's profitability or liquidity, Adjusted EBITDA has
     been presented because we believe it is commonly used in this or a similar
     format by investors to analyze and compare operating performance as well as
     to provide additional information with respect to our ability to meet our
     future debt service, capital expenditure and working capital requirements.
     Adjusted EBITDA may differ in method of calculation from similarly titled
     measures used by other companies. This information should be read in
     conjunction with our consolidated statements of cash flows contained in our
     consolidated financial statements and notes thereto included elsewhere in
     this prospectus.

 (7) Defined as Adjusted EBITDA as a percentage of net sales.

 (8) We include new stores in comparable store net sales calculations after the
     store has been in operation one full fiscal year. We exclude from
     comparable store net sales calculations each store that was expanded,
     remodeled or relocated during the applicable period. Each expanded,
     remodeled or relocated store is returned to the comparable store base after
     it has been excluded from the comparable store base for one full fiscal
     year. The comparable store net sales increase for fiscal 2001 reflects the
     increase in comparable store net sales for the 52-week period ended
     February 2, 2002 compared to the 53-week period ended February 3, 2001.

                                        7


 (9) Our store count excludes our warehouse outlet store located adjacent to our
     central distribution facility in Jackson, Tennessee.

(10) Calculated using net sales of all stores open at both the beginning and the
     end of the period.

(11) Calculated using gross square footage of all stores open at both the
     beginning and the end of the period. Gross square footage includes the
     storage, receiving and office space that generally occupies approximately
     30% of total store space.

(12) Assumes the following transactions were effected as of February 2, 2002:
     (i) the Pre-Offering Transactions and (ii) the refinancing of our existing
     senior credit facility with a new senior credit facility, as discussed in
     "Management's Discussion and Analysis of Financial Condition and Results of
     Operations - Liquidity and Capital Resources."

(13) Gives effect to the transactions described in note (12) as well as the sale
     by us of          shares in this offering at an assumed initial public
     offering price of $    per share and the application of the estimated net
     proceeds from the sale after deducting estimated offering expenses and
     underwriting discounts and commissions.

(14) Defined as current assets excluding cash and cash equivalents, less current
     liabilities excluding current maturities of long-term debt.

(15) As of February 2, 2002, the liquidation value of our Class A, Class B and
     Class D Preferred Stock including $26.9 million of accrued dividends, was
     $88.4 million. The book value of this preferred stock has been adjusted
     from the liquidation value in connection with the reduction of the dividend
     rate on a portion of our Class B Preferred Stock. See Note 6 of the Notes
     to our consolidated financial statements.

(16) In connection with our 1996 recapitalization, distributions of cash and
     securities to our pre-recapitalization shareholders were recorded as
     reductions in retained earnings, creating an accumulated deficit balance of
     $116 million at June 13, 1996. See "Certain
     Transactions - Recapitalization."

                                        8


                                  RISK FACTORS

       You should consider carefully the risks and uncertainties described below
and other information included in this prospectus before you decide to buy our
common stock. If any of the risks described below occur, our business, financial
condition or results of operations could be adversely affected in a material
way. This could cause the value of our common stock to decline, perhaps
significantly, and you may lose all or part of your investment.

                         RISKS RELATED TO OUR BUSINESS

IF WE ARE UNABLE TO PROFITABLY OPEN AND OPERATE NEW STORES AND MAINTAIN THE
PROFITABILITY OF OUR EXISTING STORES, OUR BUSINESS, FINANCIAL CONDITION AND
RESULTS OF OPERATIONS MAY BE HARMED.

       One of our strategies is to open new stores by focusing on both existing
markets and by targeting new geographic markets. We have opened 100 new stores
since the beginning of fiscal 1997. We intend to open approximately 15 new
stores in fiscal 2002 and approximately 35 new stores in fiscal 2003, and our
future operating results will depend to a substantial extent upon our ability to
open and operate new stores successfully. To date we have signed leases for five
new stores in fiscal 2002, two of which have already opened. We have not yet
identified sites or signed leases for any new stores that we intend to open in
fiscal 2003. We also have an ongoing expansion, remodeling and relocation
program, and intend to expand, remodel or relocate four stores in fiscal 2002.

       There can be no assurance that we will be able to open, expand, remodel
and relocate stores at this rate, or at all. Our ability to open new stores and
to expand, remodel and relocate existing stores depends on a number of factors,
including our ability to:

       - obtain adequate capital resources for leasehold improvements, fixtures
         and inventory on acceptable terms, or at all;

       - locate and obtain favorable store sites and negotiate acceptable lease
         terms;

       - construct or refurbish store sites;

       - obtain and distribute adequate product supplies to our stores;

       - maintain adequate warehousing and distribution capability at acceptable
         costs;

       - hire, train and retain skilled managers and personnel; and

       - continue to upgrade our information and other operating systems to
         control the anticipated growth and expanded operations.

       The rate of our expansion will also depend on the availability of
adequate capital, which in turn will depend in large part on cash flow generated
by our business and the availability of equity and debt capital. There can be no
assurance that we will be able to obtain equity or debt capital on acceptable
terms or at all. Moreover, our new senior credit facility will contain
provisions that restrict the amount of debt we may incur in the future. In
addition, the cost of opening, expanding, remodeling and relocating new or
existing stores may increase in the future compared to historical costs. The
increased cost could be material. If we are not successful in obtaining
sufficient capital, we may be unable to open additional stores or expand,
remodel and relocate existing stores as planned, which may adversely affect our
results of operations. As a result, there can be no assurances that we will be
able to achieve our current plans for the opening of new stores and the
expansion, remodeling or relocation of existing stores.

       There also can be no assurance that our existing stores will maintain
their current levels of sales and profitability or that new stores will generate
sales levels necessary to achieve store-level profitability, much less
profitability comparable to that of existing stores. New stores that we open in
our existing markets may draw customers from our existing stores and may have
lower sales growth relative to stores opened in new markets. New stores also may
face greater competition and have lower anticipated sales

                                        9


volumes relative to previously opened stores during their comparable years of
operations. New stores opened in new markets, where we are less familiar with
the target customer and less well known, may face different or additional risks
and increased costs compared to stores operated in existing markets. Also,
stores opened in non-mall locations may require greater marketing costs in order
to attract customer traffic. These factors, together with increased pre-opening
expenses at our new stores, may reduce our average store contribution and
operating margins. If we are unable to profitably open and operate new stores
and maintain the profitability of our existing stores, our business, financial
condition and results of operations may be harmed.

       The success of our growth plan will be dependent on our ability to
promote and/or recruit enough qualified district managers, store managers and
sales associates to support the expected growth in the number of our stores, and
the time and effort required to train and supervise a large number of new
managers and associates may divert resources from our existing stores and
adversely affect our operating and financial performance. Our operating results
would also be adversely affected by any increase in the minimum wage or other
factors that required increases in the compensation paid to our employees.

THE AGREEMENTS GOVERNING OUR DEBT IMPOSE RESTRICTIONS ON OUR BUSINESS.

       We expect to enter into a new senior credit facility in May 2002. This
new senior credit facility will contain a number of covenants imposing
significant restrictions on our business. These restrictions may affect our
ability to operate our business and consummate our business strategy and growth
strategy, and may limit our ability to take advantage of potential business
opportunities as they arise. These covenants place restrictions on our ability
to, among other things:

       - incur additional indebtedness;

       - create liens;

       - pay dividends or make other distributions;

       - make investments;

       - sell assets;

       - make capital expenditures; and

       - enter into certain mergers and consolidations.

       The new credit facility is expected to have two financial covenants. One
covenant will require us to maintain cash flow, net of capital expenditures, at
specified levels. The other covenant will require us to keep our senior debt
within a specified ratio of our cash flow. Any failure to comply with these or
other financial covenants would allow the lenders to accelerate repayment of
their debt, prohibit further borrowing under the revolving portion of the credit
facility, declare an event of default, take possession of their collateral, or
take other actions available to a secured senior creditor.

       If compliance with our debt obligations materially hinders our ability to
operate our business and adapt to changing industry conditions, we may lose
market share, our revenue may decline and our operating results may suffer. This
would have a material adverse effect on the market value and marketability of
our common stock.

       There is no assurance that the new senior credit facility will be
successfully negotiated or that the indicated terms will be obtained. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations - Liquidity and Capital Resources."

WE MAY NOT BE ABLE TO SUCCESSFULLY ANTICIPATE CONSUMER TRENDS AND OUR FAILURE TO
DO SO MAY LEAD TO LOSS OF NET SALES AND SIGNIFICANTLY HARM OUR OPERATING
RESULTS.

       Our success depends on our ability to anticipate and respond to changing
merchandise trends and consumer demands in a timely manner. If we fail to
identify and respond to emerging trends, consumer

                                        10


acceptance of the merchandise in our stores and our image with our customers may
be harmed, which could materially adversely affect our results of operations.
Additionally, if we misjudge market trends, we may significantly overstock
unpopular products and be forced to take significant inventory markdowns, which
would have a negative impact on our operating results and cash flow. Conversely,
shortages of items that prove popular could have a material adverse effect on
our operating results. In addition, a major shift in consumer demand away from
home decor could also have a material adverse effect on our business, results of
operations and financial condition.

WE DEPEND ON A NUMBER OF VENDORS TO SUPPLY OUR MERCHANDISE, AND ANY DELAY IN
MERCHANDISE DELIVERIES FROM CERTAIN VENDORS MAY LEAD TO A DECLINE IN INVENTORY
WHICH COULD RESULT IN A LOSS OF NET SALES AND SIGNIFICANTLY HARM OUR OPERATING
RESULTS.

       We purchase our products from approximately 200 vendors with which we
have no long-term purchase commitments or exclusive contracts. None of our
vendors supplied more than 13% of our merchandise purchases during the 12 months
ended April 7, 2002. Historically, we have retained our vendors and we have
generally not experienced difficulty in obtaining desired merchandise from
vendors on acceptable terms. However, our arrangements with these vendors do not
guarantee the availability of merchandise, establish guaranteed prices or
provide for the continuation of particular pricing practices. Our current
vendors may not continue to sell products to us on current terms or at all, and
we may not be able to establish relationships with new vendors to ensure
delivery of products in a timely manner or on terms acceptable to us.

       We may not be able to acquire desired merchandise in sufficient
quantities on terms acceptable to us in the future. Also, our business would be
adversely affected if there were delays in product shipments to us due to
freight difficulties, strikes or other difficulties at our principal transport
providers or otherwise. We have from time to time experienced delays of this
nature. We are also dependent on vendors for assuring the quality of merchandise
supplied to us. Our inability to acquire suitable merchandise in the future or
the loss of one or more of our vendors and our failure to replace any one or
more of them may have a material adverse effect on our business, results of
operations and financial condition.

WE ARE DEPENDENT ON FOREIGN IMPORTS FOR A SIGNIFICANT PORTION OF OUR
MERCHANDISE, WHICH LEADS TO RISKS ARISING FROM POSSIBLE CHANGES IN THE TRADING
RELATIONS AND CONDITIONS BETWEEN THE UNITED STATES AND THE RELEVANT FOREIGN
COUNTRIES.

       Many of our vendors are importers of merchandise manufactured in the Far
East and India. While we believe that buying from vendors instead of directly
from manufacturers reduces or eliminates the risks involved with relying on
products manufactured abroad, our vendors are subject to those risks, and we
remain subject to those risks to the extent that their effects are passed
through to us by our vendors or cause disruptions in supply. These risks include
changes in import duties, quotas, loss of "most favored nation" ("MFN") trading
status with the United States for a particular foreign country, work stoppages,
delays in shipments, freight cost increases, economic uncertainties (including
inflation, foreign government regulations, and political unrest) and trade
restrictions (including the United States imposing antidumping or countervailing
duty orders, safeguards, remedies or compensation and retaliation due to illegal
foreign trade practices). If any of these or other factors were to cause a
disruption of trade from the countries in which the suppliers of our vendors are
located, our financial condition and results of operations could be materially
adversely affected.

       We currently purchase a majority of our merchandise from importers of
goods manufactured in China. China has been granted permanent normal trade
relations by the United States effective January 1, 2002, based on its entry
into the World Trade Organization ("WTO"), and now enjoys MFN trading status.
China's recent entry into the WTO potentially stabilizes the trading
relationship between it and the United States, but the possibility of trade
disputes concerning merchandise currently imported from China continues to
create risks. These risks could result in sanctions against China, and the
imposition of new duties on certain imports from China, including products
supplied to us. Any significant increase in duties

                                        11


or any other increase in the cost of the products imported for us from China
could have a material adverse effect on our results of operations and financial
condition.

       Historically, instability in the political and economic environments of
the countries in which our vendors obtain our products has not had a material
adverse effect on our operations. However, we cannot predict the effect that
future changes in economic or political conditions in such foreign countries may
have on our operations. Although we believe that we could access alternative
sources in the event of disruptions or delays in supply due to economic or
political conditions in foreign countries on our vendors, such disruptions or
delays may adversely affect our results of operations unless and until
alternative supply arrangements could be made. In addition, merchandise
purchased from alternative sources may be of lesser quality or more expensive
than the merchandise we currently purchase abroad.

       Countries from which our vendors obtain these products may, from time to
time, impose new or adjust prevailing quotas or other restrictions on exported
products, and the United States may impose new duties, quotas and other
restrictions on imported products. This could disrupt the supply of such
products to us and adversely affect our operations. The United States Congress
periodically considers other restrictions on the importation of products
obtained for us by vendors. The cost of such products may increase for us if
applicable duties are raised, or import quotas with respect to such products are
imposed or made more restrictive.

       We are also subject to the risk that the manufacturers abroad who
ultimately manufacture our products may employ labor practices that are not
consistent with acceptable practices in the United States. In any such event we
could be hurt by negative publicity with respect to those practices and, in some
cases, face liability for those practices. To date we have not experienced any
difficulties of this nature.

OUR SUCCESS IS HIGHLY DEPENDENT ON OUR PLANNING AND CONTROL PROCESSES AND OUR
SUPPLY CHAIN.

       An important part of our efforts to achieve efficiencies, cost reductions
and sales growth is the continued identification and implementation of
improvements to our planning, logistical and distribution infrastructure and our
supply chain, including merchandise ordering, transportation and receipt
processing. We also need to ensure that our distribution infrastructure and
supply chain keep pace with our anticipated growth and increased number of
stores. In particular, we may need to expand our existing infrastructure to the
extent we open new stores in regions of the United States where we presently do
not have stores. The cost of this enhanced infrastructure could be significant.
In addition, a significant portion of the distribution to our stores is
coordinated through our distribution facility in Jackson, Tennessee. Any
significant disruption in the operations of this facility would have a material
adverse effect on our operations.

WE FACE AN EXTREMELY COMPETITIVE SPECIALTY RETAIL BUSINESS MARKET.

       The retail market is highly competitive. We compete against a diverse
group of retailers, including specialty stores, department stores, discount
stores and catalog retailers, which carry merchandise in one or more categories
also carried by us. Our product offerings also compete with a variety of
national, regional and local retailers, including such specialty retailers as
Bed, Bath & Beyond, Cost Plus, Linens 'n Things, Michaels Stores, Pier 1 Imports
and Williams-Sonoma. We also compete with these and other retailers for suitable
retail locations, suppliers, qualified employees and management personnel. One
or more of our competitors are present in substantially all of the malls in
which we have stores. Many of our competitors are larger and have significantly
greater financial, marketing and other resources than we do. This competition
could result in the reduction of our prices and a loss of our market share. Our
sales are also impacted by store liquidations of our competitors. We believe
that our stores compete primarily on the basis of merchandise quality and
selection, price, visual appeal of the merchandise and the store and convenience
of location. There can be no assurance that we will continue to be able to
compete successfully against existing or future competition. Our expansion into
the markets served by our competitors, and the entry of new competitors or
expansion of existing competitors into our markets, may have a material adverse
effect on our business, financial condition and results of operations.

                                        12


OUR BUSINESS IS HIGHLY SEASONAL AND OUR FOURTH QUARTER CONTRIBUTES A
DISPROPORTIONATE AMOUNT OF OUR OPERATING INCOME AND NET INCOME.

       We have experienced, and expect to continue to experience, substantial
seasonal fluctuations in our sales and operating results, which are typical of
many mall-based specialty retailers and common to most retailers generally. Due
to the importance of the fall selling season, which includes Thanksgiving and
Christmas, the last quarter of our fiscal year has historically contributed, and
is expected to continue to contribute, a disproportionate amount of our
operating income and net income for the entire fiscal year. We expect this
pattern to continue during the current fiscal year and anticipate that in
subsequent fiscal years the last quarter of our fiscal year will continue to
contribute disproportionately to our operating results. Any factors negatively
affecting us during the last quarter of our fiscal year, including unfavorable
economic conditions, could have a material adverse effect on our financial
condition and results of operations, reducing our cash flow, leaving us with
excess inventory and making it more difficult for us to finance our capital
requirements.

WE MAY EXPERIENCE SIGNIFICANT VARIATIONS IN OUR QUARTERLY RESULTS.

       Our quarterly results of operations may also fluctuate significantly
based upon such factors as the timing of new store openings, pre-opening
expenses associated with new stores, the relative proportion of new stores to
mature stores, net sales contributed by new stores, increases or decreases in
comparable store sales, adverse weather conditions, shifts in the timing of
holidays, the timing and level of markdowns, changes in fuel and other shipping
costs, changes in our product mix and actions taken by our competitors.

A PROLONGED ECONOMIC DOWNTURN COULD RESULT IN REDUCED NET SALES AND
PROFITABILITY.

       Our sales are also subject to a number of factors relating to consumer
spending, including general economic conditions affecting disposable consumer
income such as unemployment rates, business conditions, interest rates, levels
of consumer confidence, energy prices, mortgage rates, the level of consumer
debt and taxation. A weak retail environment could also adversely affect our
sales. Purchases of home decor items may decline during recessionary periods or
a prolonged recession may have a material adverse effect on our business,
financial condition and results of operations. In addition, economic downturns
during the last quarter of our fiscal year could adversely affect us to a
greater extent than if such downturns occurred at other times of the year. There
is also no assurance that consumers will continue to focus on their homes or on
home-oriented products or that trends in favor of "cocooning" and new home
purchases will continue.

OUR COMPARABLE STORE NET SALES FLUCTUATE DUE TO A VARIETY OF FACTORS AND MAY NOT
BE A MEANINGFUL INDICATOR OF FUTURE PERFORMANCE.

       Numerous factors affect our comparable store net sales results, including
among others, weather conditions, retail trends, the retail sales environment,
economic conditions, the impact of competition and our ability to execute our
business strategy efficiently. Our comparable store net sales results have
experienced fluctuations in the past. Our comparable store net sales increased
3.7% in fiscal 1999 over fiscal 1998, increased 0.6% in fiscal 2000 over fiscal
1999 and increased 13.3% in fiscal 2001 over the 53-week period ended February
3, 2001. In addition, we anticipate that opening new stores in existing markets
may result in decreases in comparable store net sales for existing stores in
such markets. Past comparable store net sales results may not be indicative of
future results. Our comparable store net sales may not increase from quarter to
quarter and may decline. As a result, the unpredictability of our comparable
store net sales may cause our revenues and operating results to vary quarter to
quarter, and an unanticipated decline in revenues or comparable store net sales
may cause the price of our common stock to fluctuate significantly.

                                        13


REDUCED CONSUMER SPENDING IN THE SOUTHEASTERN PART OF THE UNITED STATES WHERE A
MAJORITY OF OUR STORES ARE CONCENTRATED COULD HARM US.

       Approximately 55% of our stores are located in the southeastern region of
the United States. Consequently, economic conditions, weather conditions,
demographic and population changes and other factors specific to this region may
have a greater impact on our results of operations than on the operations of our
more geographically diversified competitors. In addition, changes in regional
factors that reduce the appeal of our stores and merchandise to local consumers
could have a material adverse effect on our business, results of operations and
financial condition.

WE ARE HIGHLY DEPENDENT ON CUSTOMER TRAFFIC IN MALLS.

       Substantially all of our existing stores are located in enclosed malls.
As a result, we largely rely on the ability of mall anchor tenants and other
tenants to generate customer traffic in the vicinity of our stores.
Historically, we have not relied on extensive media advertising and promotion in
order to attract customers to our stores. Our future operating results will also
depend on many other factors that are beyond our control, including the overall
level of mall traffic and general economic conditions affecting consumer
confidence and spending.

OUR HARDWARE AND SOFTWARE SYSTEMS ARE VULNERABLE TO DAMAGE THAT COULD HARM OUR
BUSINESS.

       We rely upon our existing management information systems for operating
and monitoring all major aspects of our business, including sales, warehousing,
distribution, purchasing, inventory control, merchandise planning and
replenishment, as well as various financial functions. These systems and our
operations are vulnerable to damage or interruption from:

       - fire, flood and other natural disasters;

       - power loss, computer systems failures, internet and telecommunications
         or data network failure, operator negligence, improper operation by or
         supervision of employees, physical and electronic loss of data or
         security breaches, misappropriation and similar events; and

       - computer viruses.

       Any disruption in the operation of our management information systems,
the loss of employees knowledgeable about such systems or our failure to
continue to effectively modify such systems could interrupt our operations or
interfere with our ability to monitor inventory, which could result in reduced
net sales and affect our operations and financial performance. We also need to
ensure that our systems are consistently adequate to handle our anticipated
store growth and are upgraded as necessary to meet our needs. The cost of any
such system upgrades or enhancements would be significant.

WE DEPEND ON KEY PERSONNEL, AND IF WE LOSE THE SERVICES OF ANY OF OUR PRINCIPAL
EXECUTIVE OFFICERS, INCLUDING CARL KIRKLAND, OUR CHAIRMAN, AND ROBERT E.
ALDERSON, OUR CHIEF EXECUTIVE OFFICER, WE MAY NOT BE ABLE TO RUN OUR BUSINESS
EFFECTIVELY.

       We have benefited substantially from the leadership and performance of
our senior management, especially Carl Kirkland, our Chairman, and Robert E.
Alderson, our President and Chief Executive Officer. Our success will depend on
our ability to retain our current management and to attract and retain qualified
personnel in the future. Competition for senior management personnel is intense
and there can be no assurances that we will be able to retain our personnel.
Although we maintain key man insurance in the amount of $3 million on each of
Messrs. Kirkland and Alderson, the loss of the services of either of these
individuals for any reason could have a material adverse effect on our business,
financial condition and results of operations. In addition, the loss of certain
of our other principal executive officers could affect our ability to run our
business effectively. We have employment agreements with Mr. Kirkland and Mr.
Alderson and other members of senior management. The employment agreements with
Messrs. Kirkland and Alderson have been extended through June 12, 2002, and
negotiations have commenced concerning the terms on which the agreements will be
further extended. The loss of a member
                                        14


of senior management would require the remaining executive officers to divert
immediate and substantial attention to seeking a replacement.

TERRORISM AND THE UNCERTAINTY OF WAR MAY HAVE A MATERIAL ADVERSE EFFECT ON OUR
OPERATING RESULTS.

       Terrorist attacks and other acts of violence or war may affect the market
on which our common stock will trade, the markets in which we operate, our
operations and profitability and your investment. The potential near-term and
long-term effects any terrorist or other attacks on the United States or U.S.
businesses may have for our customers, the market for our common stock, the
demand for merchandise sold by our stores and the U.S. economy are uncertain.
The consequences of any terrorist attacks, or any armed conflicts which may
result, are unpredictable, and we may not be able to foresee events that could
have an adverse effect on our business or your investment.

OUR CHARTER AND BYLAW PROVISIONS AND CERTAIN PROVISIONS OF TENNESSEE LAW MAY
MAKE IT DIFFICULT IN SOME RESPECTS TO CAUSE A CHANGE IN CONTROL OF KIRKLAND'S
AND REPLACE INCUMBENT MANAGEMENT.

       Our charter authorizes the issuance of "blank check" preferred stock with
such designations, rights and preferences as may be determined from time to time
by our Board of Directors. Accordingly, the Board of Directors is empowered,
without shareholder approval, to issue preferred stock with dividend,
liquidation, conversion, voting or other rights that could materially adversely
affect the voting power or other rights of the holders of our common stock
(including purchasers in this offering). Holders of the common stock will not
have preemptive rights to subscribe for a pro rata portion of any capital stock
which may be issued by us. In the event of issuance, such preferred stock could
be utilized, under certain circumstances, as a method of discouraging, delaying
or preventing a change in control of Kirkland's. Although we have no present
intention to issue any new shares of preferred stock, we may do so in the
future.

       Our charter and bylaws contain certain corporate governance provisions
that may deter and inhibit unsolicited changes in control of Kirkland's. First,
the charter provides for a classified Board of Directors, with directors (after
the expiration of the terms of the initial classified board of directors in
2003, 2004 and 2005) serving three year terms from the year of their respective
elections and being subject to removal only for cause and upon the vote of 80%
of the voting power of all outstanding capital stock entitled to vote (the
"Voting Power"). Second, our charter and bylaws do not generally permit
shareholders to call, or require that the Board of Directors call, a special
meeting. The charter and bylaws also limit the business permitted to be
conducted at any such special meeting. In addition, Tennessee law permits action
to be taken by the shareholders by written consent only if the action is
consented to by holders of the number of shares required to authorize
shareholder action and if all shareholders entitled to vote are parties to the
written consent. Third, the bylaws establish an advance notice procedure for
shareholders to nominate candidates for election as directors or to bring other
business before meetings of the shareholders. Only those shareholder nominees
who are nominated in accordance with this procedure will be eligible for
election as directors of Kirkland's, and only such shareholder proposals may be
considered at a meeting of shareholders as have been presented to Kirkland's in
accordance with the procedure. Finally, the charter provides that the amendment
or repeal of any of the foregoing provisions of the charter mentioned previously
in this paragraph requires the affirmative vote of at least 80% of the Voting
Power. In addition, the bylaws provide that the amendment or repeal by
shareholders of any bylaws made by our Board of Directors requires the
affirmative vote of at least 80% of the Voting Power.

       Furthermore, Kirkland's is subject to certain provisions of Tennessee
law, including certain Tennessee corporate takeover acts that are, or may be,
applicable to us. These acts include the Investor Protection Act, the Business
Combination Act and the Tennessee Greenmail Act, and these acts seek to limit
the parameters in which certain business combinations and share exchanges occur.
The charter, bylaws and Tennessee law provisions may have an anti-takeover
effect, including possibly discouraging takeover attempts that might result in a
premium over the market price for our common stock. See "Description of Capital
Stock - Anti-Takeover Effect of Charter and Bylaw Provisions and Tennessee
Laws."
                                        15


                      RISKS ASSOCIATED WITH THIS OFFERING

AN ACTIVE PUBLIC MARKET FOR OUR COMMON STOCK MAY NOT DEVELOP OR BE SUSTAINED,
AND THE MARKET PRICE OF OUR COMMON STOCK MAY FALL BELOW THE INITIAL PUBLIC
OFFERING PRICE.

       Prior to this offering, you could not buy or sell our common stock
publicly. An active public market for our common stock may not develop or be
sustained after this offering, and the market price might fall below the initial
public offering price. The initial public offering price may bear no
relationship to, and may be higher than, the price at which our common stock
will trade upon completion of this offering. The initial public offering price
will be determined by negotiations between us and the representatives of the
underwriters based on factors that may not be indicative of future performance.

THE MARKET PRICE FOR OUR COMMON STOCK MIGHT BE VOLATILE AND COULD RESULT IN A
DECLINE IN THE VALUE OF YOUR INVESTMENT.

       Following this offering, the price at which our common stock will trade
may be volatile. The market price of our common stock could be subject to
significant fluctuations in response to our operating results, general trends in
prospects for the retail industry, announcements by our competitors, analyst
recommendations, our ability to meet or exceed analysts' or investors'
expectations, the condition of the financial markets and other factors. In
addition, the stock market in recent years has experienced extreme price and
volume fluctuations that often have been unrelated or disproportionate to the
operating performance of companies. These fluctuations, as well as general
economic and market conditions, may adversely affect the market price of our
common stock notwithstanding our actual operating performance.

FUTURE SALES OF SHARES OF OUR COMMON STOCK IN THE PUBLIC MARKET, OR THE
PERCEPTION THAT SUCH SALES MAY OCCUR, MAY DEPRESS OUR STOCK PRICE AND MAKE IT
DIFFICULT FOR YOU TO RECOVER THE FULL VALUE OF YOUR INVESTMENT IN OUR SHARES.

       If our existing shareholders sell substantial amounts of our common stock
in the public market following this offering or if there is a perception that
these sales may occur, the market price of our common stock could decline. Upon
completion of this offering we will have outstanding approximately
          shares of common stock. Of these shares, only the shares of common
stock (plus any of the shares purchased pursuant to the exercise of the
underwriters' overallotment option) sold in this offering will be freely
tradable, without restriction, in the public market.

       After the lockup agreements pertaining to this offering expire 180 days
from the date of this prospectus, unless waived, an additional           shares
will be eligible for sale in the public market at various times, subject to
volume limitations under Rule 144 of the Securities Act of 1933, as amended (the
"Securities Act"). Holders of all of such shares of common stock have the right
to require us to register the shares for sale under the Securities Act in
certain circumstances and also have the right to include those shares in a
registration initiated by us. If we are required to include the shares of common
stock of these shareholders pursuant to these registration rights in a
registration initiated by us, sales made by such shareholders may adversely
affect the price of the common stock and our ability to raise needed capital. In
addition, if these shareholders exercise their demand registration rights and
cause a large number of shares to be registered and sold in the public market or
demand that we register their shares on a shelf registration statement, such
sales or shelf registration may have an adverse effect on the market price of
the common stock.

       Following this offering, we also intend to file registration statements
with the Securities and Exchange Commission covering           shares of common
stock issued or reserved for issuance under our 1996 Executive Incentive and
Non-Qualified Stock Option Plan, 2002 Incentive Plan and Employee Stock Purchase
Plan. Upon effectiveness of such registration statements, any shares
subsequently issued under such plans will be eligible for sale in the public
market, except to the extent that they are restricted by the lock-up agreements
referred to above and subject to compliance with Rule 144 in the case of our
affiliates. Sales of a large number of shares of common stock issued under these
plans in the public market

                                        16


may have an adverse effect on the market price of the common stock. For more
information regarding the sale of shares subsequently issued under such plans
and the permissible sale of common stock by existing shareholders after the
closing of this offering, see "Shares Eligible for Future Sale."

CONCENTRATION OF OWNERSHIP AMONG OUR EXISTING DIRECTORS, EXECUTIVE OFFICERS, AND
SHAREHOLDERS MAY PREVENT NEW INVESTORS FROM INFLUENCING SIGNIFICANT CORPORATE
DECISIONS.

       Upon completion of this offering, our current directors, executive
officers, existing shareholders and their affiliates will, in the aggregate,
beneficially own approximately   % of our outstanding common stock, assuming no
exercise of the underwriters' overallotment option. As a result, these
shareholders will be able to exercise a controlling influence over matters
requiring shareholder approval, including the election of directors and approval
of significant corporate transactions, and will have significant control over
our management and policies. These shareholders may support proposals and
actions with which you may disagree or which are not in your interests.

YOU WILL INCUR IMMEDIATE AND SUBSTANTIAL DILUTION AS A RESULT OF THIS OFFERING.

       The initial public offering price is substantially higher than the book
value per share of the common stock. As a result, purchasers in this offering
will experience immediate and substantial dilution of $     per share in the
tangible book value of the common stock from the initial public offering price.
In addition, to the extent that currently outstanding options to purchase common
stock are exercised, there will be further dilution. See "Dilution."

                                        17


                DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS

       This prospectus contains forward-looking statements relating to future
events or our future financial performance. Such statements may relate to, but
are not limited to, expectations of future operating results or financial
performance, capital expenditures, construction or expansion of facilities
(including new stores), plans for growth and future operations, or financing, as
well as assumptions relating to the foregoing. Forward-looking statements are
inherently subject to risks and uncertainties, some of which cannot be predicted
or quantified. Such risks include, but are not limited to, the matters discussed
in the foregoing paragraphs under "Risk Factors." Future events and actual
results could differ materially from those set forth in, contemplated by or
underlying the forward-looking statements. Except as required by applicable law,
including the securities laws of the United States, and the rules and
regulations of the Securities and Exchange Commission, we do not plan to
publicly update or revise any forward-looking statements after we distribute
this prospectus, whether as a result of any new information, future events or
otherwise.

                             ABOUT THIS PROSPECTUS

       Market data used throughout this prospectus, including information
relating to our relative position in the specialty retailing industry, is based
on the good faith estimates of management, which estimates are based upon their
review of internal surveys, independent industry publications and other publicly
available information. Although we believe that these sources are reliable, we
do not guarantee the accuracy or completeness of this information, and we have
not independently verified this information.

       The Kirkland's logo, the Kirkland Collection(R) and Cedar Creek(R)
private label brand are registered trademarks and/or service marks of
Kirkland's. We also claim common law trademark rights in Briar Patch(TM),
Kirkland's Outlet(TM), Kirkland's Home(TM) and other marks. We are exploring the
possibility of federal registration of several of these marks. All other
trademarks or service marks appearing in this prospectus are trademarks or
service marks of the companies that utilize them.

                                        18


                                USE OF PROCEEDS

       We estimate that our net proceeds from the sale of the
                    shares of common stock offered by us will be approximately
$          million, at an assumed initial public offering price of $          ,
after deducting underwriting discounts and commissions and estimated offering
expenses. We will not receive any proceeds from the sale of shares by the
selling shareholders.

       We expect to use the net proceeds from this offering as follows:

       - $          million to repay outstanding indebtedness under a new
         revolving credit facility;

       - $          million to repay all of our outstanding subordinated debt,
         including accrued and unpaid interest;

       - $          million to redeem all of the outstanding shares of
         mandatorily redeemable Class C Preferred Stock (including approximately
         $          of amounts classified as interest associated with the Class
         C Preferred Stock) (all of the shares of Class C Preferred Stock are
         held by affiliates of Kirkland's); and

       - $          million to redeem $          million of aggregate stated
         value and accrued and unpaid dividends of Class A Preferred Stock,
         Class B Preferred Stock and Class D Preferred Stock (substantially all
         of the shares of Class A Preferred Stock, Class B Preferred Stock and
         Class D Preferred Stock are held by affiliates of Kirkland's).

       We expect to enter into a new three-year revolving credit facility in May
2002 that will include a $45 million revolving credit facility ($30 million for
the first six months of each calendar year) bearing interest at a floating rate
equal to the prime rate or 2.25% above LIBOR, at our election. We expect the
amount outstanding under the revolving credit facility to be between
$          million and $          million as of the consummation of this
offering. The borrowing under our new revolving credit facility will be used to
repay our prior credit facility.

       Our subordinated debt consists of $20.0 million subordinated notes
bearing interest at 15.5% per year and maturing on June 30, 2003. Effective upon
entering into our new credit facility and repaying accrued interest under the
subordinated notes, the interest rate on the subordinated notes will be reduced
to 12.5%. As of February 2, 2002, accrued and unpaid interest on the
subordinated notes amounted to $3.8 million. By their terms, the subordinated
notes are required to be repaid in full with the proceeds of this offering.

       We issued our Class C Preferred Stock in connection with our 1996
recapitalization and the Class C Preferred Stock has an aggregate stated value
of $17.1 million at February 2, 2002. See "Management's Discussion & Analysis of
Financial Condition and Results of Operations" and "Certain
Transactions - Recapitalization." We accrue an annual amount equal to 9% of the
outstanding stated value of the Class C Preferred Stock, which has been
reflected as interest expense in our consolidated financial statements. As of
February 2, 2002, the aggregate unpaid accrual with respect to the Class C
Preferred Stock amounted to $7.2 million. The Class C Preferred Stock is
required to be redeemed with the proceeds of this offering.

       We issued our Class A Preferred Stock, Class B Preferred Stock and Class
D Preferred Stock in connection with various financings between 1996 and 2000.
At February 2, 2002, the outstanding Class A, B and D Preferred Stock had an
aggregate liquidation value of $88.4 million, including $26.9 million of accrued
dividends. The Class A, B and D Preferred Stock currently accrue cumulative
dividends at rates varying from 4% to 10% per year compounded quarterly. All
outstanding shares of Class A, B and D Preferred Stock that are not being
redeemed will be converted immediately into common stock prior to the completion
of this offering. See "Prospectus Summary - Pre-Offering Transactions,"
"Management's Discussion & Analysis of Financial Condition and Results of
Operations" and "Certain Transactions."

                                        19


                                DIVIDEND POLICY

       We intend to retain all future earnings to finance the continued growth
and development of our business, and do not, therefore, anticipate paying any
cash dividends on our common stock in the foreseeable future. In addition, our
new senior credit facility will likely include restrictions on the payment of
cash dividends. No dividends have been paid on our common stock subsequent to
1995. Future cash dividends, if any, will be determined by our Board of
Directors, and will be based upon our earnings, capital requirements, financial
condition, debt covenants and other factors deemed relevant by our Board of
Directors.

                                        20


                                    DILUTION

       If you invest in our common stock, your interest will be diluted to the
extent of the difference between the public offering price per share of our
common stock and the pro forma as adjusted net tangible book value per share of
our common stock after this offering.

       Our pro forma net negative tangible book value as of February 2, 2002,
after giving effect to the Pre-Offering Transactions, was $          million, or
$          per share of outstanding common stock. Pro forma net negative
tangible book value per share is determined by dividing our pro forma net
negative tangible book value (total tangible assets less total liabilities) by
the number of shares of common stock outstanding on a pro forma basis, giving
effect to the Pre-Offering Transactions.

       Without taking into effect any changes in pro forma net negative tangible
book value after February 2, 2002, other than to give effect to the sale by us
of the                shares of common stock offered by us in this offering and
the application of the estimated net proceeds therefrom (after deducting
estimated offering expenses and the underwriting discounts and commissions), our
as adjusted pro forma net negative tangible book value as of February 2, 2002
would have been $          million, or $     per share.

       This represents an immediate increase in pro forma net tangible book
value of $     per share to existing shareholders and an immediate dilution of
$          per share to purchasers of common stock in this offering. The
following table illustrates this per share dilution:

<Table>
                                                                
Assumed initial public offering price per share........               $
  Net negative tangible book value per share at
     February 2, 2002..................................  $    ( )
  Adjustment for Pre-Offering Transactions.............
                                                         --------
  Pro forma net negative tangible book value per share
     before the Offering...............................       ( )
  Increase attributable to new shareholders............
                                                         --------
  Adjusted pro forma net negative tangible book value
     per share after the offering......................                    ( )
                                                                      --------
Dilution per share to new shareholders.................               $
</Table>

       The following table sets forth, on a pro forma basis as of February 2,
2002, giving effect to the Pre-Offering Transactions, the number of shares of
common stock purchased from us, the total consideration paid to us, the average
price per share paid by existing shareholders, and the average price per share
to be paid by purchasers of common stock in this offering:

<Table>
<Caption>
                            SHARES PURCHASED      TOTAL CONSIDERATION
                           -------------------   ----------------------   AVERAGE PRICE
                            NUMBER     PERCENT      AMOUNT      PERCENT     PER SHARE
                           ---------   -------   ------------   -------   -------------
                                                           
Existing
  shareholders(1)........                    %   $                    %      $
New investors............                                                    $
                           ---------    -----    ------------    -----
     Total...............               100.0%                   100.0%
                           =========    =====    ============    =====
</Table>

                                        21


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

(1) With respect to our executive officers, directors and greater-than-10%
    shareholders, and assuming the exercise of all outstanding stock options,
    the number of shares of common stock purchased from us, the total
    consideration paid to us, and the average price per share paid by such
    persons, are as follows:

<Table>
<Caption>
                            SHARES PURCHASED      TOTAL CONSIDERATION
                           -------------------   ----------------------   AVERAGE PRICE
                            NUMBER     PERCENT      AMOUNT      PERCENT     PER SHARE
                           ---------   -------   ------------   -------   -------------
                                                           
                                             %                        %

</Table>

       Except as otherwise indicated, the foregoing tables do not include (i)
15,570 shares of common stock issuable upon exercise of options that will be
outstanding upon completion of this offering at exercise prices ranging from
$0.01 to $95.00 per share, of which 6,370 shares are subject to options which
will be exercisable upon completion of this offering, and (ii)
shares of common stock reserved for future issuance under our 1996 Executive
Incentive and Non-Qualified Stock Option Plan, 2002 Incentive Plan and Employee
Stock Purchase Plan. See "Management - Employee Benefit Plans."

                                        22


                                 CAPITALIZATION

       The following table describes our capitalization as of February 2, 2002.
Our capitalization is presented:

       - on an actual basis;

       - on a pro forma basis to give effect to (i) the Pre-Offering
         Transactions and (ii) the refinancing of our existing senior credit
         facility with a new senior credit facility, as discussed in
         "Management's Discussion and Analysis of Financial Condition and
         Results of Operations - Liquidity and Capital Resources;" and

       - on a pro forma as adjusted basis to give effect to (i) the transactions
         discussed in the preceding paragraph and (ii) the sale by us of
                   shares in this offering at an assumed initial offering price
         of $     per share and the application of the estimated net proceeds
         from the sale (after deducting estimated offering expenses and
         underwriting discounts and commissions).

       This presentation should be read in conjunction with our consolidated
financial statements and related notes appearing elsewhere in this prospectus.

<Table>
<Caption>
                                                     AS OF FEBRUARY 2, 2002
                                               -----------------------------------
                                                                        PRO FORMA
                                                ACTUAL     PRO FORMA   AS ADJUSTED
                                               ---------   ---------   -----------
                                                         (IN THOUSANDS)
                                                              
Cash and cash equivalents....................  $  29,751     $            $
                                               =========     ====         ====
Long-term debt, including current portion:
  Existing senior credit facility(1).........     39,497
  New senior credit facility.................         --
  Subordinated debt(2).......................     23,744
  Mandatorily redeemable preferred stock
     (Class C)(3)............................     24,319
                                               ---------     ----         ----
Total long-term debt, including current
  portion....................................     87,560
                                               ---------     ----         ----
Common stock warrants........................      7,759
Redeemable convertible preferred stock (Class
  A, Class B and Class D)(4).................     86,812
Shareholders' equity (deficit):
  Common stock, at stated value:
             shares authorized,
             shares issued and outstanding,
     actual;         shares authorized,
             shares issued and outstanding,
     pro forma; and 100,000,000 shares
     authorized,         shares issued and
     outstanding, pro forma as adjusted(5)...        229
Additional paid-in capital...................         --
Accumulated deficit..........................   (111,439)
                                               ---------     ----         ----
Total shareholders' equity (deficit).........   (111,210)
                                               ---------     ----         ----
Total capitalization.........................  $  70,921     $            $
                                               =========     ====         ====
</Table>

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

(1) Includes $1.3 million in the aggregate of accrued and unpaid interest on our
    senior term loan.

(2) Includes $3.8 million in the aggregate of accrued and unpaid interest on our
    subordinated debt.

(3) Includes $7.2 million in the aggregate of accrued and unpaid interest on our
    Class C Preferred Stock.

(4) Includes $26.9 million in the aggregate of accrued and unpaid dividends on
    our Class A Preferred Stock, Class B Preferred Stock and Class D Preferred
    Stock. As of February 2, 2002, the liquidation value of our Class A, Class B
    and Class D Preferred Stock including $26.9 million of accrued dividends,
    was $88.4 million. The book value of this preferred stock has been adjusted
    from the liquidation value in connection with the reduction of the dividend
    rate on a portion of our Class B Preferred Stock. See Note 6 of the Notes to
    our consolidated financial statements.

(5) Excludes approximately 23,470 shares of common stock reserved for issuance
    upon the exercise of options outstanding at February 2, 2002 (15,570 shares
    upon completion of this offering) at exercise prices ranging from $0.01 to
    $95.00 per share, of which 6,370 shares were subject to options which will
    be exercisable upon completion of this offering.

                                        23


                      SELECTED CONSOLIDATED FINANCIAL DATA

       The selected "Statement of Operations Data" and the "Other Financial
Data" for the fiscal years ended December 31, 1999 and December 31, 2000, the
34-day period ended February 3, 2001 and the fiscal year ended February 2, 2002
and the selected "Balance Sheet Data" as of December 31, 2000 and February 2,
2002 have been derived from our audited consolidated financial statements
included elsewhere in this prospectus. The selected "Balance Sheet Data" as of
December 31, 1997, 1998 and 1999 and the selected "Statement of Operations Data"
and the "Other Financial Data" for the years ended December 31, 1997 and 1998
have been derived from our audited consolidated financial statements not
included in this prospectus. The "Store Data" for all periods presented below
have been derived from internal records of our operations. The selected
consolidated financial data should be read in conjunction with our consolidated
financial statements and notes thereto, and with "Management's Discussion and
Analysis of Financial Condition and Results of Operations" included elsewhere in
this prospectus.

<Table>
<Caption>
                                                                                34-DAY
                                          YEAR ENDED DECEMBER 31,            PERIOD ENDED   YEAR ENDED
                                 -----------------------------------------   FEBRUARY 3,    FEBRUARY 2,
                                   1997       1998       1999       2000       2001(1)        2002(2)
                                 --------   --------   --------   --------   ------------   -----------
                                            (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
                                                                          
STATEMENT OF OPERATIONS DATA:
Net sales......................  $153,584   $192,250   $236,622   $259,240     $23,875       $307,213
Cost of sales(3)...............    96,998    121,936    154,278    172,376      18,998        200,063
                                 --------   --------   --------   --------     -------       --------
Gross profit...................    56,586     70,314     82,344     86,864       4,877        107,150
Operating expenses:
  Other operating expenses.....    35,760     45,820     57,894     67,401       7,388         71,622
  Non-cash stock compensation
    charge(4)..................        --         --         --         --          --            712
Depreciation and
  amortization.................     4,142      5,410      7,276      7,827         601          7,678
                                 --------   --------   --------   --------     -------       --------
Operating income (loss)........    16,684     19,084     17,174     11,636      (3,112)        27,138
Interest expense:
  Senior, subordinated and
    other notes payable........     7,990      9,254     10,232     11,221       1,043          9,759
  Class C Preferred Stock......     1,800      1,541      1,647      1,850         154          2,007
  Accretion of common stock
    warrants(5)................       389         --       (879)        --          --          7,759
Interest income................       (80)      (113)       (27)        (1)         --           (278)
Offering and financing
  costs(6).....................        --         --        852        782          --             --
Other expense (income), net....      (154)      (245)      (396)      (328)        (34)           262
Income tax provision
  (benefit)....................     2,817      2,220      1,106       (573)     (1,806)         3,331
                                 --------   --------   --------   --------     -------       --------
Net income (loss)..............     3,922      6,427      4,639     (1,315)     (2,469)         4,298
Accretion of redeemable
  preferred stock and dividends
  accrued(7)...................    (3,755)    (3,832)    (5,053)    (6,555)       (778)        (6,352)
                                 --------   --------   --------   --------     -------       --------
Net income (loss) allocable to
  common stock.................  $    167   $  2,595   $   (414)  $ (7,870)    $(3,247)      $ (2,054)
                                 ========   ========   ========   ========     =======       ========
Income (loss) per common share
  Basic........................  $   1.67   $  28.13   $  (4.50)  $ (71.49)    $(23.74)      $  (1.50)
  Diluted......................  $   1.35   $  21.99   $  (4.50)  $ (71.49)    $(23.74)      $  (1.50)
Weighted average number of
  common shares outstanding
  Basic........................   100,000     92,252     92,101    110,084     136,751        136,752
  Diluted......................   123,549    292,305     92,101    110,084     136,751        136,752
</Table>

                                        24


<Table>
<Caption>
                                                 YEAR ENDED DECEMBER 31,              YEAR ENDED
                                      ---------------------------------------------   FEBRUARY 2,
                                        1997        1998        1999        2000        2002(2)
                                      ---------   ---------   ---------   ---------   -----------
                                                   (IN THOUSANDS, EXCEPT SHARE DATA)
                                                                       
PRO FORMA DATA:
Pro forma as adjusted net
  income(8).........................                                                   $
                                                                                       --------
Pro forma as adjusted earnings per
  common share(8)...................                                                   $
                                                                                       ========
Pro forma as adjusted shares
  outstanding(8)....................                                                   $
                                                                                       ========
OTHER FINANCIAL DATA:
Gross profit margin.................       36.8%       36.6%       34.8%       33.5%       34.9%
Adjusted EBITDA(9)..................  $  20,826   $  24,494   $  24,450   $  19,463    $ 35,528
Adjusted EBITDA margin(10)..........       13.6%       12.7%       10.3%        7.5%       11.6%
Net cash provided by operating
  activities........................  $   8,669   $   4,326   $  12,945   $   1,336    $ 37,530
Net cash (used in) investing
  activities........................     (5,479)    (14,669)    (10,825)     (5,981)     (4,744)
Net cash (used in) provided by
  financing activities..............     (3,537)     13,658      (3,370)     19,855     (29,949)
STORE DATA:
Comparable store net sales
  increase(11)......................        5.2%        1.0%        3.7%        0.6%       13.3%
Number of stores at the end of
  period(12)........................        138         198         226         240         234
Average net sales per store (in
  thousands)(13)....................  $   1,178   $   1,169   $   1,111   $   1,112    $  1,307
Average gross square footage per
  store(14).........................      4,186       4,392       4,364       4,437       4,528
Average net sales per square
  foot(13)(14)......................  $     281   $     266   $     255   $     251    $    289
</Table>

<Table>
<Caption>
                                                  AS OF DECEMBER 31,                    AS OF
                                     ---------------------------------------------   FEBRUARY 2,
                                       1997        1998        1999        2000        2002(2)
                                     ---------   ---------   ---------   ---------   -----------
                                                           (IN THOUSANDS)
                                                                      
BALANCE SHEET DATA:
Cash and cash equivalents..........  $  10,881   $  14,196   $  12,946   $  28,156    $  29,751
Working capital(15)................      9,332      14,368      11,417      18,418        1,020
Total assets.......................     49,884      82,474      92,600     113,382       95,818
Total debt, including mandatorily
  redeemable preferred stock (Class
  C)...............................     88,597     106,241     103,466     104,360       75,239
Common stock warrants..............        879         879          --          --        7,759
Redeemable convertible preferred
  stock (Class A, Class B and Class
  D)(16)...........................     50,591      50,418      55,471      81,909       86,812
Common stock.......................        210         229         229         229          229
Accumulated (deficit) equity(17)...   (104,991)   (100,103)   (101,517)   (108,387)    (111,439)
</Table>

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

 (1) Effective January 1, 2001, we changed our fiscal reporting year from a
     calendar year to a 52/53-week basis ending on the Saturday closest to
     January 31 resulting in a 34-day stub period as presented. At the beginning
     of 2001, we instituted a plan to improve sales, increase cash flow and
     return our stores to higher levels of profitability. The cornerstone of our
     plan was a strategy to reduce store-level inventories during January and
     February 2001. This strategy necessitated significant markdown activity
     that resulted in a reduced gross margin for January and February 2001.
     However, markdowns were offset by increased net sales, and, as a result, we
     believe our operating loss for the 34-day period ended February 3, 2001 of
     $3.1 million was substantially consistent with our operating loss for the
     31-day period ended January 31, 2000 of $2.6 million. For the period

                                        25


from February 1, 2000 through February 3, 2001, our net sales were $266.3
million, our gross profit was $87.8 million and our Adjusted EBITDA was $19.0
million. This approximately 53-week period is derived from our internal records
     and was not audited or reviewed by our auditors.

 (2) Effective January 1, 2001, we changed our fiscal reporting year from a
     calendar year to a 52/53-week basis ending on the Saturday closest to
     January 31. Our 2001 fiscal year began on February 4, 2001 and ended on
     February 2, 2002.

 (3) Cost of sales includes cost of product sold, freight, store occupancy and
     central distribution costs.

 (4) Reflects a non-cash stock compensation charge related to certain
     outstanding stock options.

 (5) Reflects the accretion to the fair value of detachable put warrants to
     purchase common stock, issued by us in connection with our issuance of
     subordinated debt. The put rights associated with these warrants were
     terminated as of January 1, 1998, were restored as of December 31, 1999 and
     were terminated again as of February 3, 2002.

 (6) Represents the write down of certain costs associated with a withdrawn
     equity offering in fiscal 1999 and an unsuccessful refinancing effort in
     fiscal 2000.

 (7) Reflects the accretion of the Class A Preferred Stock, Class B Preferred
     Stock and Class D Preferred Stock to its redemption value and the accrual
     of dividends on such preferred stock.

 (8) Assumes the following transactions were effected as of February 4, 2001:
     (i) the Pre-Offering Transactions, (ii) the termination of the put rights
     associated with the put warrants discussed in note (5) above, (iii) the
     refinancing of our existing senior credit facility with a new senior credit
     facility, as discussed in "Management's Discussion and Analysis of
     Financial Condition and Results of Operations - Liquidity and Capital
     Resources" and (iv) the sale by us of       shares in this offering at an
     assumed initial public offering price of $    per share and the application
     of the estimated net proceeds from the sale after deducting estimated
     offering expenses and underwriting discounts and commissions. Pro forma as
     adjusted net income and pro forma as adjusted earnings per common share
     exclude the $0.7 million non-cash stock compensation charge in fiscal 2001
     related to certain outstanding stock options.

 (9) The term Adjusted EBITDA as used herein represents operating income before
     depreciation and amortization expense and a non-cash stock compensation
     charge related to certain outstanding stock options. While Adjusted EBITDA
     should not be considered in isolation or as a substitute for net income,
     cash flow from operations or any other measure of income or cash flow that
     is prepared in accordance with generally accepted accounting principles or
     as a measure of a company's profitability or liquidity, Adjusted EBITDA has
     been presented because we believe it is commonly used in this or a similar
     format by investors to analyze and compare operating performance as well as
     to provide additional information with respect to our ability to meet our
     future debt service, capital expenditure and working capital requirements.
     Adjusted EBITDA may differ in method of calculation from similarly titled
     measures used by other companies. This information should be read in
     conjunction with our consolidated statements of cash flows contained in our
     consolidated financial statements and notes thereto included elsewhere in
     this prospectus.

(10) Defined as Adjusted EBITDA as a percentage of net sales.

(11) We include new stores in comparable store net sales calculations after the
     store has been in operation one full fiscal year. We exclude from
     comparable store net sales calculations each store that was expanded,
     remodeled or relocated during the applicable period. Each expanded,
     remodeled or relocated store is returned to the comparable store base after
     it has been excluded from the comparable store base for one full fiscal
     year. The comparable store net sales increase for fiscal 2001 reflects the
     increase in comparable store net sales for the 52-week period ended
     February 2, 2002 compared to the 53-week period ended February 3, 2001.

(12) Our store count excludes our warehouse outlet store located adjacent to our
     central distribution facility in Jackson, Tennessee.

(13) Calculated using net sales of all stores open at both the beginning and the
     end of the period.

(14) Calculated using gross square footage of all stores open at both the
     beginning and the end of the period. Gross square footage includes the
     storage, receiving and office space that generally occupies approximately
     30% of total store space.

(15) Defined as current assets excluding cash and cash equivalents, less current
     liabilities excluding current maturities of long-term debt and revolving
     line of credit.

(16) As of February 2, 2002, the liquidation value of our Class A, Class B and
     Class D Preferred Stock including $26.9 million of accrued dividends, was
     $88.4 million. The book value of this preferred stock has been adjusted
     from the liquidation value in connection with the reduction of the dividend
     rate on a portion of our Class B Preferred Stock. See Note 6 of the Notes
     to our Consolidated Financial Statements.

(17) In connection with our 1996 recapitalization, distributions of cash and
     securities to our pre-recapitalization shareholders were recorded as
     reductions in retained earnings, creating an accumulated deficit balance of
     $116 million at June 13, 1996. See "Certain
     Transactions - Recapitalization."

                                        26


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

       A number of the matters and subject areas discussed in "Management's
Discussion and Analysis of Financial Condition and Results of Operations" and
"Business" and elsewhere in this prospectus are not limited to historical or
current facts and deal with potential future circumstances and developments, and
are accordingly "forward-looking statements." You are cautioned that such
forward-looking statements, which may be identified by words such as
"anticipate," "believe," "expect," "estimate," "intend," "plan" and similar
expressions, are only predictions and that actual events or results may differ
materially.

OVERVIEW

       We are a leading specialty retailer of home decor in the United States,
operating 236 stores in 28 states. Our stores present a broad selection of
distinctive merchandise, including framed art, mirrors, candles, lamps, picture
frames, accent rugs, garden accessories and artificial floral products. Our
stores also offer an extensive assortment of holiday merchandise, as well as
items carried throughout the year suitable for giving as gifts. In addition, we
use innovative design and packaging to market home decor as gifts. We provide
our predominantly female customers an engaging shopping experience characterized
by a diverse, ever-changing merchandise selection at surprisingly attractive
prices. Our stores offer a unique combination of style and value that has led to
our emergence as a leader in home decor and has enabled us to develop a strong
customer franchise. As a result, we have achieved substantial growth over the
last five fiscal years. Since the beginning of 1997, our sales have grown at a
compounded annual growth rate of 19%. For the fiscal year ended February 2,
2002, we recorded net sales of $307.2 million and Adjusted EBITDA of $35.5
million, or 11.6% of net sales.

       Kirkland's was co-founded in 1966 by our current Chairman, Carl Kirkland.
In 1996, we completed a recapitalization through which Advent International
Group (through affiliated entities) became the largest beneficial owner of our
equity. The 1996 recapitalization permitted the then-existing shareholders,
consisting of Carl Kirkland, Robert E. Alderson, our current President and Chief
Executive Officer, and two other shareholders, to realize a portion of the value
of their interest in Kirkland's.

       As we more than doubled our store base from 104 stores at the end of
fiscal 1995 to 226 stores at the end of fiscal 1999, we realized the need to
strengthen our infrastructure and enhance several aspects of our operations in
order to execute a rapid national expansion. Beginning in late 1999, we
undertook a series of initiatives that enabled us to make faster and smarter
inventory buying and distribution decisions, to manage the flow of merchandise
to our stores more efficiently and to improve overall financial performance.
These initiatives included:

       Completing Key Investments in Information Technology.  Since late 1999,
we have invested $6.5 million in several key information systems projects that
provide our decision makers with better tools to increase sales, improve
operational efficiency, control and distribute inventory and monitor critical
performance indicators on a daily basis.

       Developing a More Scalable Distribution Infrastructure.  Prior to 2000,
we distributed our products primarily through direct shipments from our vendors
to each of our individual stores. In March 2001, we consolidated our central
distribution operations into one 303,000-square-foot, leased facility in
Jackson, Tennessee, which allowed us to increase our dollar volume of centrally
distributed merchandise by 24% from fiscal 2000 to fiscal 2001. This modern
facility, together with other improvements to our distribution operations, have
helped us to keep our stores stocked with fresh merchandise and to reduce
significantly the cost of managing inventories at the store level.

       Strengthening Executive Management.  Since the second half of 1999, we
have added six senior managers, including key hires in merchandising, store
operations and information technology. These additions, along with several other
key hires and promotions, have broadened the abilities of our management team
and have provided leadership to key areas of our business. We believe our
management team has valuable experience both from Kirkland's and from other
national retailers.

                                        27


       Improving Store-Level Operating Performance.  In January 2001, we
instituted a plan to improve sales, increase cash flow and return our stores to
higher levels of profitability. The cornerstone of this plan was to reduce
store-level inventories and improve inventory turnover. We also intensified our
efforts to control and lower store operating expenses and close under-performing
stores.

       We believe the convergence of these operational initiatives led to the
significant improvement in our fiscal 2001 operating results as compared to
fiscal 2000. For fiscal 2001, our comparable store net sales increased 13.3%
over the 53-week period ended February 3, 2001 and our Adjusted EBITDA margin
expanded to 11.6% from 7.5% in fiscal 2000. Net cash provided by operating
activities increased to $37.5 million as compared to $1.3 million in fiscal
2000, and inventory turnover in fiscal 2001 increased to 3.48x as compared to
2.45x in fiscal 2000. As evidenced by the improvement in our operating results,
we believe these initiatives have positioned us to expand our proven retail
concept and strengthen our position as a leading specialty retailer of home
decor in the United States.

RESULTS OF OPERATIONS

       On January 1, 2001, we elected to change our fiscal reporting year from a
calendar year basis to a 52/53-week year ending on the Saturday closest to
January 31. Consequently, the results of operations table and discussion below
compare the fifty-two weeks ended February 2, 2002 and the twelve months ended
December 31, 2000. The results for the 34-day "stub period" ended February 3,
2001 are included separately in our consolidated financial statements.

       In January 2001, we implemented a plan to improve sales, increase cash
flow and return our stores to higher levels of productivity. The cornerstone of
our plan was a strategy to reduce store-level inventories during January and
February 2001. This strategy necessitated significant markdown activity that
resulted in a reduced gross margin for January and February 2001. However,
markdowns were offset by increased net sales, and, as a result, we believe our
operating loss for the 34-day period ended February 3, 2001 of $3.1 million was
substantially consistent with our operating loss for the 31-day period ended
January 31, 2000 of $2.6 million. For the period from February 1, 2000 through
February 3, 2001, our net sales were $266.3 million, our gross profit was $87.8
million and our Adjusted EBITDA was $19.0 million. This approximately 53-week
period is derived from our internal records and was not audited or reviewed by
our auditors.

                                        28


       The table below sets forth selected results of our operations expressed
as a percentage of net sales for the periods indicated.

<Table>
<Caption>
                                                           FISCAL YEAR ENDED
                                               -----------------------------------------
                                               DECEMBER 31,   DECEMBER 31,   FEBRUARY 2,
                                                   1999           2000         2002(1)
                                               ------------   ------------   -----------
                                                                    
Net sales....................................     100.0%         100.0%         100.0%
Cost of sales(2).............................      65.2           66.5           65.1
                                                  -----          -----          -----
Gross profit.................................      34.8           33.5           34.9
Operating expenses:
  Other operating expenses...................      24.5           26.0           23.3
  Non-cash stock compensation charge.........        --             --            0.2
Depreciation and amortization................       3.1            3.0            2.5
                                                  -----          -----          -----
Operating income.............................       7.2            4.5            8.9
Interest expense:
  Senior, subordinated and other notes
     payable.................................       4.3            4.3            3.2
  Class C Preferred Stock....................       0.7            0.7            0.7
  Accretion of common stock warrants.........      (0.4)            --            2.5
Interest income..............................       0.0            0.0           (0.1)
Offering and financing costs(3)..............       0.4            0.3             --
Other expense (income), net..................      (0.2)          (0.1)           0.1
                                                  -----          -----          -----
Income (loss) before income taxes............       2.4           (0.7)           2.5
Income tax provision (benefit)...............       0.4           (0.2)           1.1
                                                  -----          -----          -----
Net income (loss)............................       2.0%          (0.5)%          1.4%
                                                  =====          =====          =====
</Table>

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

(1) Effective January 1, 2001, we changed our fiscal year from a calendar year
    basis to a 52/53-week year ending on the Saturday closest to January 31.
    Accordingly, the fiscal year ended February 2, 2002 encompasses the 52-week
    period beginning on February 4, 2001 and ending on February 2, 2002.

(2) Cost of sales includes cost of product sold, freight, store occupancy and
    central distribution costs.

(3) During the year ended December 31, 2000, we recorded an impairment of
    deferred financing costs that were connected with a refinancing effort that
    was not consummated. Additionally, during the year ended December 31, 1999,
    we indefinitely postponed plans for an initial public offering that resulted
    in the impairment of previously deferred offering costs.

  FISCAL YEAR ENDED FEBRUARY 2, 2002 COMPARED TO FISCAL YEAR ENDED DECEMBER 31,
  2000

       Net Sales.  Net sales increased by 18.5% to $307.2 million for fiscal
2001 from $259.2 million for fiscal 2000. The net sales increase in fiscal 2001
resulted primarily from an increase in comparable store net sales. Also, the
addition of five new stores in fiscal 2001 and the full year impact of the 17
new stores added in fiscal 2000 offset by the closure of 11 stores after fiscal
2000 and three stores in fiscal 2000 contributed to the overall net sales
increase. The increase in comparable store net sales accounted for approximately
$36.8 million of the total net sales increase, or 76.7%, and the net increase in
the store base over the last two fiscal years accounted for approximately $11.2
million, or 23.3%, of the total net sales increase. One of our key operating
initiatives during 2001 was a concerted effort to reduce inventory levels and
SKU counts to offer a better, sharper array of merchandise without changing the
core categories of merchandise that we offer. Much of this inventory reduction
was accomplished from January through April 2001 through markdowns and
promotional activities. As a result of this effort, merchandise flow improved
during the balance of the year, allowing our customers to experience a steady
flow of fresh product. In addition, the installation of a fully integrated
retail information management system at our home office in April 2001
significantly increased our ability to maintain a fresh merchandise mix and
appropriate

                                        29


inventory levels in our stores. The comparable store net sales increase was
primarily the result of increased unit sales and customer traffic, although we
did experience favorable trends in our average retail price per item sold.

       Gross Profit.  Gross profit, defined as net sales less the cost of sales
including cost of product sold, freight, store occupancy and central
distribution costs, increased $20.2 million, or 23.2%, to $107.1 million for
fiscal 2001 from $86.9 million for fiscal 2000. Gross profit expressed as a
percentage of net sales increased to 34.9% for fiscal 2001, from 33.5% for
fiscal 2000. The increase in gross profit as a percentage of net sales resulted
primarily from the leveraging of store occupancy costs through higher net sales.
Additionally, as a result of our aggressive inventory reduction in the first
quarter of fiscal 2001, product cost of sales, including freight expenses,
declined as a percentage of net sales particularly in the second half of fiscal
2001, due to the strong sell-through and fresher merchandise mix. These factors
were partially offset by an increase in central distribution costs as a
percentage of net sales as we leased additional distribution center space and
increased staffing levels during fiscal 2001.

       Other Operating Expenses.  Other operating expenses, including both store
and corporate costs, were $71.6 million, or 23.3% of net sales, for fiscal 2001
as compared to $67.4 million, or 26.0% of net sales, for fiscal 2000. The
decline in these operating expenses as a percentage of net sales was primarily
the result of strong sales that leveraged the fixed component of operating
expenses. The percentage decrease in operating expenses also benefited from
several expense control initiatives at the store and corporate levels. Two of
the most significant initiatives were directly related to our fiscal 2001 plan
to improve store-level operating performance. First, we initiated a concerted
effort to restrain growth in store payroll expense. By operating stores with
lower inventory levels and improving merchandise distribution and allocation, we
were able to reduce store payroll expense to 12.2% of net sales for fiscal 2001
as compared to 13.6% of net sales for fiscal 2000. This improvement is partially
the result of our completion of a planned reduction in the number of store
assistant manager positions. Second, we were able to save over $1 million by
reducing our stores' use of local storage facilities and related truck rentals.
During fiscal 2002, we will seek to further reduce the costs associated with
these local storage facilities as we continue to increase the volume of our
centrally distributed merchandise.

       Non-Cash Stock Compensation Charge.  In fiscal 2001, we incurred a
non-cash stock compensation charge related to certain outstanding stock options
of $0.7 million, or 0.2% of net sales. No such charge was incurred in fiscal
2000. See Notes 8 and 12 of the Notes to our consolidated financial statements.

       Depreciation and Amortization.  Depreciation and amortization expense was
$7.7 million, or 2.5% of net sales, for fiscal 2001 as compared to $7.8 million,
or 3.0% of net sales, for fiscal 2000. The decline as a percentage of net sales
was the result of the strong sales performance as well as a decline in capital
expenditures over the last two fiscal years in relation to previous fiscal
years.

       Interest Expense.  Interest expense on senior, subordinated and other
notes payable was $9.8 million, or 3.2% of net sales, for fiscal 2001 as
compared to $11.2 million, or 4.3% of net sales, for fiscal 2000. The decrease
was the result of significantly improved operating cash flow which led to lower
average debt balances in fiscal 2001 in comparison to fiscal 2000 combined with
lower interest rates. Interest expense associated with the mandatorily
redeemable Class C Preferred Stock was $2.0 million, or 0.7% of net sales, for
fiscal 2001 as compared to $1.9 million, or 0.7% of net sales, for fiscal 2000.
The accretion of common stock warrants of $7.8 million, or 2.5% of net sales,
reflects the accretion to fair value of detachable put warrants issued by us in
connection with our issuance of subordinated debt in 1996. No such charge was
recorded in fiscal 2000.

       Income Taxes.  Income tax expense was $3.3 million, or 43.7% of pre-tax
income, for fiscal 2001 as compared to a benefit of $0.6 million, or 30.3% of
pre-tax loss, for fiscal 2000.

       Net Income.  As a result of the foregoing, net income was $4.3 million,
or 1.4% of net sales, for fiscal 2001 compared to a net loss of $1.3 million, or
0.5% of net sales for fiscal 2000.

                                        30


  FISCAL YEAR ENDED DECEMBER 31, 2000 COMPARED TO FISCAL YEAR ENDED DECEMBER 31,
  1999

       Net Sales.  Net sales increased by 9.6% to $259.2 million for fiscal 2000
from $236.6 million for fiscal 1999. The net sales increase in fiscal 2000
resulted primarily from the addition of 17 new stores in fiscal 2000 and the
full year impact of the 29 new stores added in fiscal 1999 offset by the closure
of three stores in fiscal 2000 and one store in fiscal 1999. Comparable store
net sales increased 0.6% in fiscal 2000. The increase in comparable store net
sales accounted for $1.1 million, or 4.9%, of the increase in net sales and the
net increase in the number of stores over the last two fiscal years accounted
for $21.5 million, or 95.1% of the increase. During the first two quarters of
fiscal 2000, comparable store net sales increased 7.7% due to successful
promotions in select categories. Comparable store net sales decreased 3.9% for
the last two quarters of fiscal 2000 and were down 5.4% in the fourth quarter of
fiscal 2000. We believe that many factors contributed to the weak second half
net sales performance including supply chain inefficiencies, an overall
lackluster retail holiday season and a build-up of inventory at the store level
as holiday sales did not materialize.

       Gross Profit.  Gross profit increased $4.6 million, or 5.6%, to $86.9
million for fiscal 2000 from $82.3 million for fiscal 1999. Gross profit
expressed as a percentage of net sales decreased to 33.5% for fiscal 2000, from
34.8% for fiscal 1999. The decline in gross profit as a percentage of net sales
was primarily the result of increases in store occupancy and central
distribution costs outpacing the relatively small comparable store net sales
growth experienced in fiscal 2000. Expense increases in central distribution
resulting from additional throughput volume contributed to the decline in gross
profit as a percentage of net sales. Additionally, product cost of sales,
including freight expenses, increased as a percentage of net sales due to fourth
quarter markdowns taken in an effort to generate sales momentum.

       Operating Expenses.  Operating expenses were $67.4 million, or 26.0% of
net sales, for fiscal 2000 as compared to $57.9 million, or 24.5% of net sales,
for fiscal 1999. The increase as a percentage of net sales was primarily the
result of increases in store payroll and occupancy costs outpacing the modest
increase in comparable store net sales. Store payroll expense increased to 13.6%
of net sales for fiscal 2000 as compared to 12.8% of net sales for fiscal 1999.
The increase in store payroll expense was primarily the result of an increase in
the average compensation for store managers along with an increase in the
average hourly wage. We also experienced increases in certain corporate
operating expenses, including payroll expense in information technology and
store operations management.

       Depreciation and Amortization.  Depreciation and amortization expense was
$7.8 million, or 3.0% of net sales, for fiscal 2000 as compared to $7.3 million,
or 3.1% of net sales, for fiscal 1999. The increase in depreciation expense was
the result of relatively high capital expenditures in the years prior to fiscal
2000. As a percentage of net sales, the expense ratio declined as net sales
growth generated by new stores outpaced the increase in depreciation and
amortization.

       Interest Expense.  Interest expense on senior, subordinated and other
notes payable was $11.2 million, or 4.3% of net sales, for fiscal 2000 as
compared to $10.2 million, or 4.3% of net sales, for fiscal 1999. The increase
was the result of higher average debt balances in comparison to the prior year
combined with higher interest rates. Interest expense associated with the
mandatorily redeemable Class C Preferred Stock was $1.9 million, or 0.7% of net
sales, for fiscal 2000 as compared to $1.6 million, or 0.7% of net sales, for
fiscal 1999. The negative accretion of common stock warrants of $0.9 million
during fiscal 1999, or 0.4% of net sales, reflects the reduction in fair value
of detachable put warrants issued by us in connection with our issuance of
subordinated debt in 1996. No such charge was recorded in fiscal 2000.

       Income Taxes.  For fiscal 2000, we recorded an income tax benefit in the
amount of $0.6 million, or 30.3% of pre-tax loss, as compared to an expense of
$1.1 million, or 19.2% of pre-tax income, for fiscal 1999. In fiscal 1999, we
received a tax benefit from surtax exemptions that lowered the statutory rate by
18.6% of pre-tax income. As a result of our December 31, 1999 reorganization
(see "Certain Transactions - Reorganization"), this benefit was not available to
us in fiscal 2000, nor will it be available to us in the future due to our
consolidated corporate structure.

                                        31


       Net Income.  As a result of the foregoing, we recorded a net loss of $1.3
million, or 0.5%, of net sales for fiscal 2000, as compared to net income of
$4.6 million or 2.0% of net sales for fiscal 1999.

LIQUIDITY AND CAPITAL RESOURCES

       Most of our capital requirements relate to new store openings, existing
store expansions, remodelings or relocations, seasonal working capital and
payment of interest on our outstanding indebtedness. Our working capital
requirements are primarily for merchandise inventories, which typically reach
their peak by the end of the third quarter of each fiscal year. Historically, we
have funded our store openings, expansions, remodelings and relocations and met
our working capital requirements from internally generated funds, borrowings
under our credit facilities and proceeds from the sale of equity securities.

       During fiscal 1999, 2000 and 2001, net cash provided by operating
activities was $12.9 million, $1.3 million and $37.5 million, respectively. All
of our revenues are realized at the point-of-sale in our stores. Thus, our sales
are essentially on a cash basis. The cash flow from operating our stores is a
significant source of liquidity. This operating cash flow is used primarily to
purchase inventory, make interest payments on our indebtedness and pay income
taxes.

       During fiscal 1999, 2000 and 2001, net cash used in investing activities
was $10.8 million, $6.0 million, and $4.7 million, respectively. We use cash in
investing activities to build new stores and expand, remodel or relocate
existing stores. Furthermore, net cash used in investing activities includes
purchases of information technology assets and equipment for our distribution
facility and corporate headquarters. During fiscal 1999, 2000 and 2001, we
opened 29, 17 and five new stores, respectively, and expanded or remodeled 14,
four and two stores, respectively.

       We expect to open approximately 15 new stores during fiscal 2002, two of
which were opened prior to the date of this prospectus. Capital expenditures,
including leasehold improvements and furniture and fixtures, for the five new
stores opened during fiscal 2001 averaged approximately $148,000 (net of
landlord allowances), and initial gross inventory requirements (which were
partially financed by trade credit) averaged approximately $142,000 per store.
Opening inventory requirements at new stores vary significantly depending upon
the time of year when the store is opened, expected sales volume and store size.
We also intend to expand or remodel four stores in fiscal 2002 and perform minor
refurbishments on several other stores. The cost of remodeling two stores in
fiscal 2001 was approximately $153,000 per store.

       Our total planned capital expenditures for fiscal 2002 are $8.5 million.
In addition to providing for new stores, together with expanded, relocated and
remodeled stores, these planned capital expenditures include $0.6 million for
equipment in our distribution facility and $2.4 million for various investments
in information technology assets.

       Our principal indebtedness during the past three fiscal years consisted
of (i) our principal credit facility, which included a term loan of $57 million
and a $20 million revolver, (ii) $20 million of senior subordinated notes due in
June 2003, (iii) a $5 million subordinated note payable to our Chairman and (iv)
our mandatorily redeemable Class C Preferred Stock, with a stated value of $17.1
million as of February 2, 2002, originally issued in connection with our 1996
recapitalization. See "Certain Transactions - Recapitalization."

       During fiscal 1999, cash of $3.4 million was used in financing
activities. During fiscal 1999, we made $5.8 million of principal payments on
our long-term debt and repaid $7 million under our revolving line of credit. In
addition, in July 1999 we borrowed an additional $7.5 million, including $3.4
million from certain of our shareholders and $4.1 million from our existing
senior lenders. The $4.1 million was collateralized with cash and letters of
credit supplied by certain of our shareholders. Our shareholders who
participated in this loan financing received warrants to purchase 15,847 shares
of our common stock as consideration. During fiscal 1999 we also incurred $2.5
million in additional long-term borrowings.

       In fiscal 2000, financing activities contributed cash of $19.9 million.
During fiscal 2000, we drew $20.0 million under our revolving line of credit and
received $7.4 million of net proceeds (net of
                                        32


$0.1 million of transaction expenses) from an equity investment by certain of
our shareholders. We also repaid the $5 million note due to our Chairman through
his conversion of the loan into additional equity. In addition, the $7.5 million
of borrowings from July 1999 was repaid as our lenders drew on the $4.1 million
of cash collateral posted by certain shareholders, in consideration of which we
issued additional equity to these shareholders, and other shareholders converted
$3.4 million of these borrowings into additional equity. See "Certain
Transactions - 2000 Equity Transaction."

       In fiscal 2001, $30.0 million was used in financing activities. In fiscal
2001, the principal uses of cash in financing activities were repayments on the
line of credit of $20.0 million and term loan principal payments of $9.2
million. See "Certain Transactions" for a description of various financing
transactions from 1996 through 2000 involving related parties.

       Due to our failure to comply with certain financial covenants in our
principal credit agreement during fiscal 2000, our existing senior lenders
prevented us from continuing to pay current cash interest to our subordinated
lenders. We subsequently entered into negotiations with our existing senior and
subordinated lenders to amend our agreements with those respective lenders.
Pursuant to these negotiations, in June 2001 we entered into amended credit
agreements with our existing senior and subordinated lenders and these lenders
waived the events of default under their respective facilities. With respect to
the existing senior credit facility, the maturity date remained June 30, 2002
and the covenants were made less restrictive. With respect to the subordinated
loan agreement, the maturity date remained June 30, 2003 and the interest rate
was increased from 12.5% to 15% effective January 1, 2001 and 15.5% effective
January 1, 2002. We also reduced the dividend rate on our Class A and Class D
Preferred Stock and most of our Class B Preferred Stock from 10% to 4%. Since
June 2001 we have complied with all covenants in our existing senior credit
agreement and subordinated loan agreement, and we are currently in compliance
with all of our lending agreements.

       In May 2002, we expect to enter into a new, three-year senior secured
credit facility that will include a $45 million revolving credit facility ($30
million for the first six months of each calendar year) and a $15 million term
loan. The revolving credit facility is expected to bear interest at a floating
rate equal to the prime rate or LIBOR plus 2.25%, at our election. Borrowings
under the new revolving credit facility are expected to be subject to certain
customary conditions and contain customary events of default. The term loan is
expected to bear interest at the prime rate plus 7.25%. We will use the proceeds
of the term loan, together with a total of approximately $     million of a
combination of available cash and borrowings under the revolving credit
facility, (1) to repay all indebtedness (including accrued interest outstanding)
outstanding under our existing senior secured credit facility under which $39.5
million was outstanding at February 2, 2002, and (2) to pay all accrued and
unpaid interest on institutional subordinated debt, of which there was $3.8
million as of February 2, 2002. As a result, the interest rate on the
subordinated notes will be reduced from 15.5% to 12.5% and the dividend rate on
the Class A, Class B and Class D Preferred Stock will increase from 4% to 10%.
There can be no assurance that the new revolving credit facility and term loan
will be successfully negotiated. A portion of the proceeds from this offering
will be used to pay down the balance expected to be outstanding on the new
revolving credit facility.

       We issued Class A Preferred Stock, Class B Preferred Stock and Class C
Preferred Stock in June 1996 and December 1999 and Class D Preferred Stock in
August 2000. As of February 2, 2002, the liquidation value, including accrued
dividends, on our Class A Preferred Stock, Class B Preferred Stock and Class D
Preferred Stock was $48.9 million, $17.2 million and $22.3 million,
respectively. Dividends accrue at an annual rate of 4% for the Class A Preferred
Stock and Class D Preferred Stock and at an annual rate of 4% or 10% for the
Class B Preferred Stock. Dividends on the Class A Preferred Stock, Class B
Preferred Stock and Class D Preferred Stock have accrued and have not been paid.
The Class A Preferred Stock, Class B Preferred Stock and Class D Preferred Stock
are redeemable at our option or at the option of the holders after the earliest
to occur of June 12, 2004 or the closing of a liquidity event (which includes
this offering). At the option of 60% of the holders, all of the outstanding
Class A Preferred Stock, Class B Preferred Stock and Class D Preferred Stock,
other than any shares being redeemed at our option, will automatically convert
into common stock upon the occurrence of this offering
                                        33


at a rate equal to the liquidation value of the preferred stock plus accrued
dividends, divided by the initial public offering price. The Class C Preferred
Stock is mandatorily redeemable at the earliest to occur of July 2004 or the
closing of a liquidity event (including this offering). The Class C Preferred
Stock has no conversion privileges. The liquidation value of the Class C
Preferred Stock, including accrued interest, was $24.3 million at February 2,
2002. Interest on the Class C Preferred Stock accrues at 9% annually on the
outstanding balance of the Class C Preferred Stock plus accrued interest. The
payments representing such interest accrued after 1997 have not been made as a
result of subordination provisions under our existing senior credit facility.

       The following table summarizes our material contractual obligations,
including both on- and off-balance sheet arrangements in effect at February 2,
2002, and as adjusted to give effect to the sale by us of           shares of
common stock in this offering at an assumed initial public offering price of
$
per share and the application of the net proceeds from the sale (after deducting
estimated offering expenses and underwriting discounts and commissions):

<Table>
<Caption>
CONTRACTUAL OBLIGATIONS          FISCAL 2002   FISCAL 2003   FISCAL 2004   THEREAFTER   TOTAL    AS ADJUSTED
- -----------------------          -----------   -----------   -----------   ----------   ------   -----------
                                                                (IN MILLIONS)
                                                                               
Lease financing:
  Operating lease obligations
    (store leases)............      $21.7         $20.2        $ 19.6        $66.1      $127.6     $127.6
  Operating lease obligations
    (other)...................        0.7           0.4           0.2           --         1.3        1.3
Employment and consulting
  contracts...................        0.3            --            --           --         0.3        0.3
Long-term borrowings:
  Senior credit facility(a)...       39.5            --            --           --        39.5       15.0
  Subordinated debt(b)........         --          23.8            --           --        23.8         --
  Class C preferred
    stock(b)..................         --            --          24.3           --        24.3         --
Redeemable convertible
  preferred stock:
  Class D preferred
    stock(c)..................         --            --          22.3           --        22.3         --
  Class A preferred
    stock(c)..................         --            --          48.9           --        48.9         --
  Class B preferred
    stock(c)..................         --            --          17.2           --        17.2         --
                                    -----         -----        ------        -----      ------     ------
      Total obligations.......      $62.2         $44.4        $132.5        $66.1      $305.2     $144.2
                                    =====         =====        ======        =====      ======     ======
</Table>

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

(a) Amounts outstanding under our existing senior credit facility are expected
    to be refinanced and replaced by a new senior credit facility we expect to
    enter into in May 2002.

(b) Includes accrued and unpaid interest.

(c) Represents liquidation value of preferred stock, including accrued and
    unpaid dividends.

       We believe that net cash provided by operations and availability under
our proposed new credit facility, together with the anticipated proceeds from
this offering, will be adequate to carry out our fiscal 2002 growth plans in
full and fund our planned capital expenditures, interest payments and working
capital requirements for at least the next 12 months. To the extent we seek to
accelerate our growth plans, and with respect to periods beyond fiscal 2002, we
may need to raise additional capital either through the issuance of debt or
equity securities or through additional credit facilities. We cannot assure you
that such capital would be available on acceptable terms or at all.

SEASONALITY AND QUARTERLY FLUCTUATIONS

       We have historically experienced and expect to continue to experience
substantial seasonal fluctuations in our net sales and operating income. We
believe this is the general pattern typical of our segment of the retail
industry and, as a result, expect that this pattern will continue in the future.
Our

                                        34


quarterly results of operations may also fluctuate significantly as a result of
a variety of other factors, including the timing of new store openings, net
sales contributed by new stores, shifts in the timing of certain holidays and
competition. Consequently, comparisons between quarters are not necessarily
meaningful and the results for any quarter are not necessarily indicative of
future results.

       Our strongest sales period is the winter holiday season. We generally
realize a disproportionate amount of our net sales and a substantial majority of
our operating and net income during the fourth quarter of our fiscal year. In
anticipation of the increased sales activity during the fourth quarter of our
fiscal year, we purchase large amounts of inventory and hire temporary staffing
help for our stores. Our operating performance could suffer if net sales were
below seasonal norms during the fourth quarter of our fiscal year. Our net
sales, operating income and net income are typically weakest in the first
quarter of our fiscal year. We expect this trend to continue.

       The following table sets forth certain unaudited financial and operating
data for Kirkland's in each fiscal quarter during fiscal 2000 and fiscal 2001.
The unaudited quarterly information includes all normal recurring adjustments
that we consider necessary for a fair presentation of the information shown.

<Table>
<Caption>
                                                        FISCAL QUARTER ENDED(1)
                           ----------------------------------------------------------------------------------
                           MAR. 31,   JUNE 30,   SEP. 30,   DEC. 31,   MAY 5,    AUG. 4,   NOV. 3,   FEB. 2,
                             2000       2000       2000       2000      2001      2001      2001       2002
                           --------   --------   --------   --------   -------   -------   -------   --------
                                            (IN THOUSANDS, EXCEPT STORE AND PERCENTAGE DATA)
                                                                             
Net sales................  $50,094    $53,869    $55,291    $99,986    $55,961   $63,614   $66,822   $120,816
Gross profit.............   14,890     16,442     16,539     38,993     15,239    20,820    22,093     48,998
Operating income
  (loss).................   (3,136)    (1,334)    (1,510)    17,616     (1,725)    2,303     2,691     23,869
Net income (loss)........   (3,560)    (2,796)    (3,020)     8,061     (2,725)   (1,078)      (42)     8,143
Adjusted EBITDA(2).......   (1,104)       703        414     19,450       (101)    4,298     4,743     26,588
Stores open at end of
  period.................      226        231        233        240        235       233       234        234
Comparable store net
  sales increase
  (decrease)(3)..........      6.4%       9.0%      (1.1)%     (5.4)%      3.9%     11.9%     22.9%      18.8%
</Table>

<Table>
<Caption>
                                                            FISCAL QUARTER ENDED(1)
                                --------------------------------------------------------------------------------
                                MAR. 31,   JUNE 30,   SEP. 30,   DEC. 31,   MAY 5,   AUG. 4,   NOV. 3,   FEB. 2,
                                  2000       2000       2000       2000      2001     2001      2001      2002
                                --------   --------   --------   --------   ------   -------   -------   -------
                                                                                 
As a percentage of sales:
Net sales.....................   100.0%     100.0%     100.0%     100.0%    100.0%    100.0%    100.0%    100.0%
Gross profit..................    29.7       30.5       29.9       39.0      27.2      32.7      33.1      40.6
Operating income (loss).......    (6.3)      (2.5)      (2.7)      17.6      (3.1)      3.6       4.0      19.8
Net income (loss).............    (7.1)      (5.2)      (5.5)       8.1      (4.9)     (1.7)     (0.1)      6.7
Adjusted EBITDA(2)............    (2.2)       1.3        0.7       19.5      (0.2)      6.8       7.1      22.0
</Table>

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

(1) Effective January 1, 2001, we changed our fiscal reporting year to a 52-53
    week basis ending on the Saturday closest to January 31. Previously, we had
    reported our results on a calendar year basis. Consequently, the quarterly
    data for fiscal 2000 were prepared according to the calendar year. The
    quarterly results for fiscal 2001 were prepared using the 52-53 week basis.
    The financial and operating data for the 34-day period ended February 3,
    2001 is not presented as this period is not included in any of our fiscal
    quarters.

(2) The term Adjusted EBITDA as used herein represents operating income before
    depreciation and amortization expense and a non-cash stock compensation
    charge related to certain outstanding stock options. While Adjusted EBITDA
    should not be considered in isolation or as a substitute for net income,
    cash flow from operations or any other measure of income or cash flow that
    is prepared in accordance with generally accepted accounting principles or
    as a measure of a company's profitability or liquidity, Adjusted EBITDA has
    been presented because we believe it is commonly used in this or a similar
    format by investors to analyze and compare operating performance as well as
    to provide additional information with respect to our ability to meet our
    future debt service, capital expenditure and working capital requirements.
    Adjusted EBITDA may differ in method of calculation from similarly titled
    measures used by other companies. This information should be read in
    conjunction with our consolidated statement of cash flows contained in our
    consolidated financial statements and notes thereto included elsewhere in
    this prospectus.

(3) We include new stores in comparable store net sales calculations after the
    store has been in operation one full fiscal year. We exclude from comparable
    store net sales calculations each store that was expanded, remodeled or
    relocated during the applicable period. Each expanded, remodeled or
    relocated store is returned to the comparable store base after it has been
    excluded from the comparable store base for one full fiscal year. The
    comparable store net sales calculations for the fiscal 2001 quarters reflect
    the results of comparing our net sales for each quarter in fiscal 2001 to
    the corresponding quarter in the prior year, where the 2000 fiscal quarters
    are measured on a
                                        35


    4/5-week basis ending on the Saturday closest to April 30, 2000, July 31,
    2000, October 31, 2000 and January 31, 2001.

INFLATION

       We do not believe that our operating results have been materially
affected by inflation during the preceding three fiscal years. There can be no
assurance, however, that our operating results will not be adversely affected by
inflation in the future.

CRITICAL ACCOUNTING POLICIES

       Our critical accounting policies are discussed in the notes to our
consolidated financial statements. Certain judgments and estimates utilized in
implementing these accounting policies are likewise discussed in each of the
notes to our consolidated financial statements. The following discussion
aggregates the various critical accounting policies addressed throughout the
financial statements, the judgments and uncertainties affecting the application
of these policies and the likelihood that materially different amounts would be
reported under varying conditions and assumptions.

       Revenue Recognition - Sales and the related gross profit are recorded at
the time our customers provide a satisfactory form of payment and take ownership
of the merchandise. There are minimal accounting judgments and uncertainties
affecting the application of this policy. We estimate the amount of merchandise
that will be returned for a refund and reduce net sales and gross profit by that
amount. Given that the vast majority of returns occur within a matter of days of
the selling transaction, the risk of us realizing a materially different amount
for net sales and gross profit than reported in the consolidated financial
statements is minimal.

       Cost of Sales and Inventory Valuation - Our inventory is stated at the
lower of cost or market with cost determined using the average cost method with
average cost approximating current cost. We estimate the amount of shrinkage
that has occurred through theft or damage and adjust that to actual at the time
of our physical inventory counts which occur near our fiscal year-end. We also
evaluate the cost of our inventory in relation to the estimated sales price
giving consideration to markdowns that will occur prior to or at the point of
sale. This evaluation is performed to ensure that we do not carry inventory at a
value in excess of the amount we expect to realize upon the sale of the
merchandise.

       Depreciation and Recoverability of Assets - Approximately 26% of our
assets at February 2, 2002 represent investments in property and equipment and
goodwill. Determining appropriate depreciable lives and reasonable assumptions
in evaluating the carrying value of capital assets requires judgments and
estimates.

       - We utilize the straight-line method of depreciation and a variety of
         depreciable lives. Land is not depreciated. Buildings are depreciated
         over 40 years. Furniture, fixtures and equipment are depreciated over 5
         to 7 years. Leasehold improvements are amortized over the shorter of
         the useful lives of the asset or the lease term. Our average lease term
         is 10 years.

       - To the extent we replace or dispose of fixtures or equipment prior to
         the end of its assigned depreciable life, we could realize a loss or
         gain on the disposition. To the extent our assets are used beyond their
         assigned depreciable life, no depreciation expense is being realized.
         We reassess the depreciable lives in an effort to reduce the risk of
         significant losses or gains arising from either the disposition of our
         assets or the utilization of assets with no depreciation charges.

       - Recoverability of the carrying value of store assets is assessed
         annually and upon the occurrence of certain events such as store
         closings. The assessment requires judgment and estimates for future
         store generated cash flows. The underlying estimates for cash flows
         include estimates for future net sales, gross profit, and store expense
         increases and decreases. During fiscal 2001 and fiscal 2000, we
         recorded impairments of $82,000 and $103,000, respectively.

                                        36


       Insurance Reserves - Workers' compensation, general liability and
employee medical insurance programs are partially self-insured. It is our policy
to record a self-insurance liability using estimates of claims incurred but not
yet reported or paid, based on historical trends. Actual results can vary from
estimates for many reasons, including, among others, inflation rates, claim
settlement patterns, litigation trends, and legal interpretations.

       Offering and Financing Costs - In previous years, we have incurred costs
related to refinancing efforts and an offering of our common stock. Costs
incurred related to financing activities are typically capitalized and amortized
over the life of the debt. Costs incurred related to common stock offerings are
deducted from the proceeds of the successful offering. Occasionally, the
anticipated financing activity or stock offering is not consummated. When that
occurs, we expense the costs related to such activities that had been previously
deferred in anticipation of the transaction.

       Stock Options and Warrants - Certain of our stock options require us to
record a non-cash stock compensation charge in our financial statements. The
amount of the charge is determined based upon the fair value of our common
stock. Other options have been granted to employees with an exercise price that
is equal to or greater than the fair value of our common stock on the date of
grant. Stock options, which have been granted to non-employees in exchange for
services, must be valued using an option-pricing model. Stock warrants have been
issued in connection with several of our debt issuances and in some cases the
warrants contain a feature allowing the holder to put the warrant to us for fair
value. In each of these cases, the fair value of our common stock is a
significant element of determining the value of the stock option or warrant, or
the amount of the non-cash stock compensation charge to be recorded for our
variable stock option awards or for non-employee stock option grants. Since our
common stock is not traded on a stock exchange, the market value of our stock is
not easily determinable. To determine the value of our common stock we first
consider the amount paid to us for our common stock in a recent transaction for
the sale of our common stock. Absent a recent sale of our common stock, we
obtain a valuation from an independent appraiser. In each case, the
determination of the fair value of our common stock requires judgment and the
valuation has a direct impact on our financial statements. We believe that
reasonable methods and assumptions have been used for determining the fair value
of our common stock.

IMPACT OF RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

       In June 2001, the Financial Accounting Standards Board issued SFAS No.
141, "Business Combinations" and SFAS No. 142, "Goodwill and Other Intangible
Assets", effective for fiscal years beginning after December 15, 2001. SFAS 141
requires that the purchase method of accounting be used for all business
combinations initiated after June 30, 2001. Under SFAS 142, goodwill (and
intangible assets deemed to have indefinite lives) will no longer be amortized
but will be subject to annual impairment tests. Other intangible assets will
continue to be amortized over their useful lives. As of February 2, 2002, we had
goodwill, net of accumulated amortization, in the amount of $1.4 million
recorded on our balance sheet. For fiscal 2001, we recorded $83,000 in
amortization expense on our consolidated statement of operations. We will apply
the new rules of accounting for goodwill and other intangible assets beginning
in the first quarter of fiscal 2002. We will cease to amortize goodwill in
accordance with SFAS 142 and will perform a test for impairment when events and
circumstances indicate that an impairment may have occurred. The application of
SFAS 141 and SFAS 142 is not expected to have a significant impact on our
financial condition or results of operations.

       In August 2001, the Financial Accounting Standards Board issued SFAS No.
144, "Accounting for the Impairment or Disposal of Long-Lived Assets," which
addresses financial accounting and reporting for the impairment or disposal of
long-lived assets and supersedes SFAS No. 121, "Accounting for the Impairment or
Disposal of Long-Lived Assets and for Long-Lived Assets to be Disposed Of," and
the accounting and reporting provisions of Accounting Principles Board (APB)
Opinion No. 30, "Reporting the Results of Operations" for a disposal of a
segment of a business. SFAS 144 is effective for fiscal years beginning December
15, 2001. We do not anticipate that the adoption of this standard will have a
significant impact on our financial condition or results of operations.

                                        37


QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

       Market risks related to our operations result primarily from changes in
short-term London Interbank Offered Rates, or LIBOR, as our new senior credit
facility will utilizes short-term LIBOR contracts. LIBOR contracts are fixed
rate instruments for a period of between one and six months, at our discretion.
From time to time, we enter into one or more LIBOR contracts. These LIBOR
contracts vary in length and interest rate, such that adverse changes in
short-term interest rates could affect our overall borrowing rate when contracts
are renewed.

       As of February 2, 2002, we had no borrowings outstanding under our
existing line of credit facility. As of February 2, 2002, we had one LIBOR
contract outstanding for $37.2 million for our entire existing term loan
facility. Based on this debt level for the existing term loan facility, a
hypothetical 10% increase in LIBOR from the applicable rate at February 2, 2002
would increase net interest expense by approximately $75,000 on an annual basis,
and likewise would decrease both net income and cash flows for that annual
period by a corresponding amount. We cannot predict market fluctuations in
interest rates and their impact on debt, nor can there be any assurance that
long-term fixed-rate debt will be available at favorable rates, if at all.
Consequently, our future results may differ materially from estimated results
due to adverse changes in interest rates or debt availability.

       We did not have any material foreign exchange or other significant market
risk as of February 2, 2002.

                                        38


                                    BUSINESS

GENERAL

       We are a leading specialty retailer of home decor in the United States,
operating 236 stores in 28 states. Our stores present a broad selection of
distinctive merchandise, including framed art, mirrors, candles, lamps, picture
frames, accent rugs, garden accessories and artificial floral products. Our
stores also offer an extensive assortment of holiday merchandise, as well as
items carried throughout the year suitable for giving as gifts. In addition, we
use innovative design and packaging to market home decor items as gifts. We
provide our predominantly female customers an engaging shopping experience
characterized by a diverse, ever-changing merchandise selection at surprisingly
attractive prices. Our stores offer a unique combination of style and value that
has led to our emergence as a leader in home decor and has enabled us to develop
a strong customer franchise. As a result, we have achieved substantial growth
over the last five fiscal years. Since the beginning of 1997, our sales have
grown at a compounded annual growth rate of 19%. For the fiscal year ended
February 2, 2002, we recorded net sales of $307.2 million and Adjusted EBITDA of
$35.5 million, or 11.6% of net sales.

CORPORATE HISTORY AND RECENT INITIATIVES

       Kirkland's was co-founded in 1966 by our current Chairman, Carl Kirkland.
Although originally focused in enclosed malls in the Southeast, we have grown
beyond that region and also have begun to open stores in selected non-mall
venues. We accelerated our expansion in fiscal 1995, more than doubling our
store base from 104 stores at the end of fiscal 1995 to 226 stores at the
beginning of fiscal 2000. We also expanded our geography during this period by
opening 66 stores outside our core Southeastern base. We operate in major
metropolitan markets such as Houston, Texas and Atlanta, Georgia, middle markets
such as Birmingham, Alabama and Buffalo, New York and smaller markets such as
Appleton, Wisconsin and Panama City, Florida.

       Beginning in late 1999, we undertook a series of initiatives with the
goals of strengthening our infrastructure and enhancing several aspects of our
operations in order to position ourselves for profitable growth. These measures
have enabled us to make faster and smarter inventory buying and distribution
decisions, to manage the flow of merchandise to our stores more efficiently and
to improve overall financial performance. These initiatives included:

       Completing Key Investments in Information Technology.  Since late 1999,
we have invested $6.5 million in several key information systems projects that
provide our decision makers with better tools to increase sales, improve
operational efficiency, control and distribute inventory and monitor critical
performance indicators on a daily basis. We installed new, state-of-the-art POS
software and servers in all of our stores in November 1999. In April 2001, we
installed an integrated retail management system at our home office. This system
provides greatly enhanced functionality to our merchandise buyers and planners.
For example, although our buyers have had access to basic daily sales data for
many years, our new retail management system produces much more detailed
information via our nightly polling process. This information includes daily
sales, inventory and gross margin analyzed by merchandise category,
classification or SKU for every store. Finally, in March 2002, we completed the
installation of new cash registers in approximately two-thirds of our stores.

       Developing a More Scalable Distribution Infrastructure.  Prior to 2000,
we distributed our products primarily through direct shipments from our vendors
to each of our individual stores. As our store base grew, we decided to develop
a more scalable central distribution strategy. In March 2001, we consolidated
our central distribution operations into one 303,000-square-foot, leased
facility in Jackson, Tennessee, which allowed us to increase our dollar volume
of centrally distributed merchandise by 24% from fiscal 2000 to fiscal 2001. We
plan to continue expanding our proportion of centrally distributed merchandise,
from 62% of total inventory purchases in fiscal 2001 to 90% by fiscal 2005.

     Our modern central distribution facility, together with other improvements
to our supply chain, has helped us to keep our stores stocked with fresh
merchandise and to reduce significantly the cost of
                                        39


managing inventories at the store level. We believe our distribution facility,
which we have the option to expand, provides us with adequate distribution
capacity at least until fiscal 2004.

       Strengthening Executive Management.  Since the second half of 1999, we
have added six senior managers, including key hires in merchandising, store
operations and information technology. These additions, along with several other
key hires and promotions, have broadened the abilities of our management team
and have provided leadership to key areas of our business. In addition, in March
2001 we elevated Robert Alderson, a 16-year Kirkland's veteran and previously
our Chief Operating Officer, to the position of Chief Executive Officer. Carl
Kirkland, our co-founder and author of the Kirkland's concept, serves as
Chairman of the Board and is a strategic advisor to our Merchandising team. We
believe our management team has valuable experience both from Kirkland's and
from other national retailers.

       Improving Store-Level Operating Performance.  In January 2001, we
instituted a plan to improve sales, increase cash flow and return our stores to
higher levels of profitability. Key components of the plan included:

       - Reducing Store-Level Inventories.  We aggressively marked down
         inventory in January and February 2001 resulting in a significant
         reduction in store-level inventory. These reduced inventory levels, in
         conjunction with our central distribution and systems investments,
         facilitated the flow of fresh inventory to our stores. As a result,
         store management has been able to spend more of their time focusing on
         our customers and the appearance of the store and less time on the
         management of inventory in the stockroom and local storage facilities.

       - Controlling and Reducing Store Operating Expenses.  We intensified our
         efforts to control and reduce store operating expenses. In particular,
         significant savings were achieved by slowing the growth of store
         payroll expenses and reducing the costs associated with local storage
         facilities and related truck rentals.

       - Closing Under-Performing Stores.  We closely reviewed our store base
         and, as a result, we closed 11 stores after fiscal 2000. Of our stores
         that were open during all of fiscal 2001, only nine were not profitable
         at the store level.

       We believe the convergence of these operational initiatives led to the
significant improvement in our fiscal 2001 operating results as compared to
fiscal 2000. Financial highlights included:

       - A 13.3% increase in comparable store net sales over the 53-week period
         ended February 3, 2001.

       - An 18% reduction in average inventory per store from $214,000 to
         $176,000 and an increase in average inventory turnover to 3.48x from
         2.45x.

       - An 83% increase in Adjusted EBITDA to $35.5 million, or 11.6% of net
         sales.

       - An increase in net cash provided by operating activities to $37.5
         million from $1.3 million.

       As evidenced by the improvement in our operating results, we believe
these initiatives have positioned us to expand our proven retail concept and
strengthen our position as a leading specialty retailer of home decor in the
United States.

KEY OPERATING STRENGTHS

       Our goal is to be the leading specialty retailer of home decor in each of
our markets. We believe the following elements of our business strategy
differentiate us from our competitors and position us for profitable growth:

       Item-Focused Merchandising.  While our stores contain items covering a
broad range of complementary product categories, we emphasize key items within
our targeted categories rather than merchandising complete product
classifications. Although we do not attempt to be a fashion leader, our

                                        40


experienced buyers work closely with our vendors to identify and develop stylish
merchandise reflecting the latest trends. We take a disciplined approach to
test-marketing products and monitoring individual item sales, which enables us
to identify and quickly reorder appropriate items in order to maximize sales of
popular products. We also evaluate market trends and merchandise sales data to
help us develop additional products to be made by our vendors and marketed in
our stores, frequently on an exclusive basis. In most cases, this exclusive
merchandise is the result of our buying team's experience in interpreting market
and merchandise trends in a way that appeals to our customer. We estimate that
over 60% of our merchandise is designed or packaged exclusively for Kirkland's,
which distinguishes us in the marketplace and enhances our margins.

       Ever-Changing Merchandise Mix.  We believe our ever-changing merchandise
mix of over 5,000 SKUs creates an exciting "treasure hunt" environment,
encouraging strong customer loyalty and frequent return visits to our stores.
The merchandise in our stores is typically traditionally styled for broad market
appeal, yet it reflects an understanding of our customer's desire for newness
and freshness. Our information systems permit close tracking of individual item
sales, enabling us to react quickly to both fast-selling and slow-moving items.
Accordingly, we actively change our merchandise throughout the year in response
to market trends, sales results, and changes in seasons. We also strategically
increase selling space devoted to gifts and seasonal merchandise in advance of
holidays.

       Stimulating Visual Presentation.  Our stores have a distinctive,
"interior design" look that helps customers visualize the merchandise in their
own homes and inspires decorating and gift-giving ideas. Using multiple
merchandise arrangements to simulate home settings, we group complementary
merchandise creatively throughout the store, rather than displaying products
strictly by category or product type. We believe this cross-category
merchandising strategy encourages customers to browse for longer periods of
time, promoting add-on sales.

       Strong Value Proposition.  Our customers regularly experience the
satisfaction of paying noticeably less for items similar or identical to those
sold by other retail stores or through catalogs. This strategy of providing a
unique combination of style and value is an important element in making
Kirkland's a destination store. While we carry items in our stores that sell for
several hundred dollars, most items sell for under $50 and are perceived by our
customers as affordable luxuries. Our longstanding relationships with vendors
and our ability to place large orders of a single item enhances our ability to
attain favorable product pricing from vendors.

       Flexible Approach to Real Estate.  Our stores operate successfully across
a wide spectrum of different regions, market sizes and real estate venues. We
operate our stores in 28 states, and over 40% of our stores are located outside
the Southeast. We operate successfully in major metropolitan markets such as
Houston, Texas and Atlanta, Georgia, middle markets such as Birmingham, Alabama
and Buffalo, New York and smaller markets such as Appleton, Wisconsin and Panama
City, Florida. In addition, although our stores are predominantly located in
enclosed malls, we also operate successfully in non-mall venues, including
selected outlet centers and strip centers. The flexibility of our concept
enables us to select the most promising real estate opportunities that meet
requisite economic and demographic criteria within our target markets.

GROWTH STRATEGY

       Our growth strategy is to continue to build on our position as a leading
specialty retailer of home decor in the United States by:

       Opening New Stores Using our Proven Store Model.  Over the past five
years, we have more than doubled our store base, principally through new store
openings. We intend to continue opening new stores both in existing and new
markets. We anticipate our growth will include mall and non-mall locations in
major metropolitan markets, middle markets and in selected smaller communities.
We believe there are currently more than 800 additional locations in the United
States that could support a Kirkland's store. We expect to open approximately 15
new stores during fiscal 2002 and approximately 35 new stores during fiscal
2003. As of the date of this prospectus, we have opened two new stores in fiscal
2002.
                                        41


       Our proven store model produces strong store-level cash flow and provides
an attractive store-level return on investment. In fiscal 2001, our average
store generated net sales of approximately $1.3 million and store-level Adjusted
EBITDA of approximately $227,000, or 17.4% of net sales. These results were
relatively consistent across a wide spectrum of different regions, market sizes
and real estate venues. Our stores typically achieve profitability in their
first full year of operation. From 1997 to 2000, we opened 93 new stores and all
but six produced positive store-level Adjusted EBITDA in their first full fiscal
year. The average first full year cash return on investment of these stores was
approximately 47%. For the stores we opened in fiscal 2000, our first year cash
return on investment was significantly higher than the four-year average, which
we believe is due largely to the improvements in management, systems and
distribution instituted since late 1999.

       Increasing Store Productivity.  We plan to increase our sales per square
foot and store profitability by leveraging our recent investments in information
systems and central distribution, which together contributed to our 18.5%
increase in net sales and our 15.1% increase in average net sales per square
foot in fiscal 2001. In fiscal 2001, we installed an advanced merchandise
management system, relocated our central distribution operations to a more
modern facility and increased the volume of centrally distributed merchandise.

       Furthermore, we believe that the sales productivity of our stores will
benefit from our strong existing customer franchise and our continuing efforts
to enhance the Kirkland's brand. Our distinctive and often proprietary
merchandise offering, together with carefully coordinated in-store marketing,
visual presentation and product packaging, enables us to establish a distinct
brand identity and to solidify our bond with customers, further enhancing our
store-level productivity. We also believe our comparable store sales will
continue to benefit from the discretionary income available to consumers in
their prime earning years as well as other consumer and demographic trends
favoring home-oriented purchases.

INDUSTRY OVERVIEW

       We compete in the U.S. home accessories and gifts market, which
encompasses such varied product groups as candles, framed art, table top
decoration, wall decor, figurines, decorative pillows, accent rugs and holiday
merchandise. According to industry research, sales in the U.S. retail market for
decorative home accessories and gifts were approximately $55 billion in 2000.
Within this market, we estimate that sales in the principal product categories
carried by our stores were approximately $29 billion in 2000. We believe that
the industry will continue to benefit from the following characteristics and
trends:

       Highly Fragmented Industry.  The market for home furnishings is highly
fragmented with no single company holding a dominant market position. The market
includes numerous smaller specialty retailers, as well as department stores,
larger mass merchandisers and home furnishings stores, with department stores
commanding a decreasing percentage of the home furnishings industry compared to
specialty retailers.

       Favorable Demographic Trends.  The U.S. Census Bureau reports that the
percentage of the U.S. population represented by people between the ages of 40
and 64 was approximately 30.9% at July 1, 2001 and is expected to increase to
approximately 32.7% by 2005. We believe that our industry will benefit as
individuals in this group become homeowners (and second home-owners) and reach
their peak earnings potential. New and existing single family home sales have
been steadily increasing since 1995 and reached a record 6.15 million homes in
2001.

       Increased Lifestyle Focus on Home and Family.  The "cocooning" trend
continues to have a significant impact on our market. More consumers have been
retreating to their homes to spend more time with family and friends, new
home-related magazines have seen increased circulation and television
programming related to the home has been increasing.

       Value-Focused Retailing.  We believe that consumers are increasingly
seeking retailers who offer value. For example, between 1995 and 2000, retail
sales in discount department stores grew at a compounded annual rate of 8.9%
compared to 2.1% for conventional department store chains, according to

                                        42


the U.S. Census Bureau. We believe that this consumer-driven emphasis on value
should continue to positively impact our growth opportunity.

MERCHANDISING

       Merchandising Strategy.  Our merchandising strategy is to (i) offer
distinctive, and often exclusive, high quality home decor at affordable prices,
(ii) maintain a breadth of product categories, (iii) provide a carefully edited
selection of key items within targeted categories, rather than merchandising
complete product classifications, (iv) emphasize new and fresh merchandise by
continually updating our merchandise mix and (v) present merchandise in a
visually appealing manner to create an inviting atmosphere which inspires
decorating and gift-giving ideas. We believe that this strategy creates a
shopping experience that appeals to shoppers, both style-conscious and
price-conscious. Although we do not attempt to be a fashion leader, we identify
and capitalize on existing or emerging trends when identifying or developing
merchandise for sale.

       Our information systems permit close tracking of individual item sales,
which enables us to react quickly to market trends and best sellers. As a
result, we minimize the accumulation of slow-moving inventory and resulting
markdowns. Regional differences in home decor are addressed by tailoring
inventories to geographic considerations and store net sales results.

       We continuously introduce new and often exclusive products to our
merchandise assortment in order to (i) maintain customer interest due to the
freshness of our product selections, encouraging frequent return visits to our
stores, (ii) enhance our reputation as a leader in identifying or developing
high quality, fashionable products and (iii) allow merchandise which has peaked
in sales to be quickly discontinued and replaced by new items. In addition, we
strategically increase selling space devoted to gifts and holiday merchandise
during the third and fourth quarters of the calendar year. Our flexible store
design and layout allow for selling space changes as needed to capitalize on
selling trends.

       While our stores generally carry over 5,000 SKUs, we are constantly
monitoring the sell-through on each item and are typically reordering
approximately 2,500 active SKUs at any point in time. The make-up of our active
SKUs is likewise constantly changing based on changes in selling trends. New and
different SKUs are introduced to our stores on a weekly or more frequent basis,
and a substantial portion of the inventory carried in our stores is replaced
with new SKUs every few months.

       We purchase merchandise from approximately 200 vendors, and our buying
team works closely with many of these vendors to differentiate Kirkland's
merchandise from that of our competitors. We estimate that over 60% of our
merchandise assortment is designed or packaged exclusively for Kirkland's,
generally based on our buyers' experience in modifying certain merchandise
characteristics or interpreting market trends into a product and price point
that will appeal to our customer. For products that are not manufactured
specifically for Kirkland's, we may create custom packaging as a way to
differentiate our merchandise offering and reinforce our brand names. Exclusive
or proprietary products distinguish us from our competition, enhance the value
of our merchandise, and improve our net sales and gross margin. We market a
substantial portion of our exclusive or custom-packaged merchandise assortment
under the Cedar Creek private label brand and other proprietary names. Our
strategy is to continue to grow our exclusive and proprietary products and
custom-packaged products within our merchandise mix.

       Product Assortment.  Our major merchandise categories include wall decor
(framed art and mirrors), lamps, candles and various holders, photo frames,
textiles, garden accessories, floral products and decorative accessories. Our
stores also offer an extensive assortment of holiday merchandise, as well as
items carried throughout the year suitable for giving as gifts. Consistent with
our item-focused strategy, a vital part of the product mix is a variety of home
decor and other assorted merchandise that does not necessarily fit into a
specific product category. Decorative accessories consist of such varied
products as sconces, vases, and clocks. Other merchandise includes accent
furniture, novelty items and housewares. Throughout the year and especially in
the fourth quarter of the calendar year, our buying team uses its experience in
home decor to develop products that are as appropriate for gift-giving as they
are for personal purchase. Innovative product design and packaging are important
elements of this effort.
                                        43


       The following table presents the percentage of fiscal 2001 net sales
contributed by our major merchandise categories:

<Table>
<Caption>
                                            PERCENTAGE OF
                                             FISCAL 2001
MERCHANDISE CATEGORY                          NET SALES
- --------------------                        -------------
                                         
Wall Decor (including framed art and
  mirrors)...............................         24%
Holiday..................................         11
Lamps....................................         11
Decorative Accessories...................         10
Garden...................................         10
Candles..................................          9
Floral...................................          5
Frames...................................          5
Other....................................         15
                                                 ---
     Total...............................        100%
                                                 ===
</Table>

       Value to Customer.  Through our distinctive merchandising, together with
carefully coordinated in-store marketing, visual presentation and product
packaging, we continually strive to increase the perceived value of our products
to our customers. Our shoppers regularly experience the satisfaction of paying
noticeably less for items similar or identical to those sold by other retail
stores or through catalogs. Our stores typically have two semi-annual clearance
events, one in January and one in July. We also run category promotions
periodically throughout the year. We believe our value-oriented pricing
strategy, coupled with an adherence to high quality standards, is an important
element in establishing our distinct brand identity and solidifying our
connection with our customers.

STORE OPERATIONS

       General.  We currently operate 236 stores in 28 states, all of which are
open seven days a week. In addition to corporate management, five Regional
Managers and 27 District Managers (who generally have responsibility for eight
to ten stores within a geographic district) manage store operations. A Store
Manager and one or two Assistant Store Managers manage individual stores. The
Store Manager is responsible for the day-to-day operation of the store,
including sales, merchandise display and control, personnel functions, and store
security. A typical store has one full-time sales associate, one full-time stock
person and six to 12 part-time sales associates, depending on the season.
Additional part-time sales associates are typically hired to assist with
increased traffic and sales volume in the fourth quarter of the calendar year.

       Format.  The prototype Kirkland's store is between 4,200 and 4,800 square
feet, of which approximately 70% typically represents selling space. Merchandise
is generally displayed according to display guidelines and directives given to
each store from the Visual Merchandising team with input from Merchandising and
Store Operations personnel. This procedure ensures uniform display standards
throughout the chain. Using multiple types of fixtures, we group complementary
merchandise creatively throughout the store, rather than displaying products
strictly by category or product type.

       Visual Merchandising.  Because of the nature of our merchandise and our
focus on identifying and developing best-selling items, we believe adherence to
our visual merchandising standards is an important responsibility of our store
and field supervisory management. We emphasize visual merchandising in our
training efforts and our dedicated team of visual merchants provides valuable
leadership and support to this aspect of Store Operations. The Visual
Merchandising team provides Store Managers with recommended display directives
such as photographs and drawings, weekly placement guides and display manuals.
In addition, each Store Manager has some flexibility to creatively highlight
those products that are expected to have the greatest appeal to local shoppers.
The Visual Merchandising team also assists

                                        44


Regional Managers and District Managers in opening new stores. We believe
effective and consistent visual merchandising enhances a store's ability to
reach its full sales potential.

       Personnel Recruitment and Training.  We believe our continued success is
dependent in part on our ability to attract, retain and motivate quality
employees. In particular, the success of our expansion program depends on our
ability to promote and/or recruit qualified District and Store Managers and
maintain quality sales associates. To date, the majority of our District
Managers previously have been Kirkland's Store Managers. A nine-week training
program is provided for new District Managers. Store Managers and Assistant
Managers, many of whom begin their Kirkland's career as sales associates,
currently complete a formal training program before taking responsibility for a
store. This training program includes five to 10 days in a designated "training
store," working directly with a qualified Store Manager. District Managers are
primarily responsible for recruiting new Store Managers. Store Managers are
responsible for the hiring and training of new sales associates, assisted where
appropriate by a full-time recruiter. We constantly look for motivated and
talented people to promote from within Kirkland's, in addition to recruiting
from outside Kirkland's.

       Compensation and Incentives.  We compensate our Regional, District and
Store Managers with a base salary plus a quarterly performance bonus based on
store sales and store-level profit contribution. Sales associates are
compensated on an hourly basis. In addition, we regularly run a variety of
contests that reward associates for outstanding sales achievement.

BRIAR PATCH

       In July 1998, we acquired The Briar Patch Management Corporation, a
specialty retailer of home accessories and gifts based in Savannah, Georgia.
Briar Patch operated 35 stores in six southeastern states primarily in markets
that were smaller than Kirkland's markets. We applied our merchandising
expertise, management, operational disciplines and financial resources to
improve the performance of these stores. Under our management, the average net
sales per Briar Patch store increased 34% to $1.1 million for fiscal 2001 from
approximately $800,000 in the first 12 full months that we owned the stores
(August 1998 through July 1999). Furthermore, the store-level profitability of
the Briar Patch stores in fiscal 2001 was approximately the same as the
store-level profitability of the other Kirkland's stores.

       We currently operate the Briar Patch stores under the name "Briar Patch
by Kirkland's." These stores are operated and merchandised in the same fashion
as our stores operated under the "Kirkland's" name. As these stores are
remodeled or relocated, we intend to change the name of these stores to
"Kirkland's." As of the date of this prospectus, five of the 35 stores acquired
from Briar Patch have been remodeled or relocated and are now operating under
the "Kirkland's" name, and two of the 35 stores have been closed.

REAL ESTATE

       Strategy.  Our real estate strategy is to identify retail properties that
are convenient and attractive to our target female customer. The flexibility and
broad appeal of our stores and our merchandise allows us to operate successfully
in major metropolitan markets such as Houston, Texas and Atlanta, Georgia middle
markets such as Birmingham, Alabama and Buffalo, New York and smaller markets
such as Appleton, Wisconsin and Panama City, Florida.

       Site Selection.  We locate our stores in enclosed malls or non-mall
venues which are destinations for large numbers of shoppers and which reinforce
our quality image and brand. To assess potential new locations, we review
financial and demographic criteria and analyze the quality of tenants and
competitive factors, square footage availability, frontage space and other
relevant criteria to determine the overall acceptability of a property and the
optimal locations within it.

       Until recent years, we preferred to locate stores in regional or
super-regional malls with a history of high sales per square foot and multiple
national department stores as anchors, and generally we sought approximate store
frontage of 35 to 40 feet on average. Today, we operate 217 of our 236 stores in

                                        45


enclosed malls, but our flexible store format has allowed us to successfully
operate stores in a variety of venues including outlet centers, "lifestyle"
strip centers and community strip centers.

       We believe we are a desirable tenant to developers because of our long
and successful operating history, sales productivity, ability to attract
customers and our strong position in the home decor category. The following
table provides a history of our store openings and closings since the beginning
of fiscal 1997.

<Table>
<Caption>
                                          FISCAL   FISCAL   FISCAL   FISCAL   FISCAL
                                           1997     1998     1999     2000    2001(1)
                                          ------   ------   ------   ------   -------
                                                               
Stores open at beginning of period......    120      138      198      226       240
New stores opened(2)....................     20       27       29       17         5
Briar Patch stores acquired.............     --       35       --       --        --
Stores closed...........................     (2)      (2)      (1)      (3)      (11)
                                          -----    -----    -----    -----     -----
Stores open at end of period............    138      198      226      240       234
Average gross square footage per
  store(3)..............................  4,186    4,392    4,364    4,437     4,528
</Table>

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

(1) Also includes the period beginning on January 1, 2001 and ending on February
    3, 2001.

(2) Excludes our warehouse outlet store located adjacent to our central
    distribution facility in Jackson, Tennessee.

(3) Calculated using gross square footage of all stores open at both the
    beginning and the end of the period. Gross square footage includes the
    storage, receiving and office space that generally occupies approximately
    30% of total store space.

PURCHASING AND INVENTORY MANAGEMENT

       Merchandise Sourcing and Product Development.  Our merchandise team
purchases inventory on a centralized basis to take advantage of our technology
and our consolidated buying power and to closely control the merchandise mix in
our stores. Our buying team selects all of our products, negotiates with all of
our vendors and works closely with our planning and allocation team to optimize
store-level merchandise mix by category, classification and item. The seven
members of our buying team have an average of 14 years of retail experience, and
four of the seven have tenure with Kirkland's ranging from eight to 33 years. We
believe this level of experience gives us a competitive advantage in
understanding our customer and identifying or developing merchandise suitable to
her tastes and budget. We estimate that over 60% of our merchandise assortment
is designed or packaged exclusively for Kirkland's, generally based on our
buyers' experience in modifying certain merchandise characteristics or
interpreting market trends into a product and price point that will appeal to
our customer. The amount of exclusively designed or packaged merchandise
continues to grow annually. Non-exclusive merchandise is often boxed or packaged
exclusively for Kirkland's utilizing Kirkland's proprietary brands.

       We purchase merchandise from approximately 200 vendors. Approximately 75%
of our total purchases are from importers of merchandise manufactured primarily
in the Far East and India, with the balance purchased from domestic
manufacturers and wholesalers. For our purchases of merchandise manufactured
abroad, we believe buying from importers or U.S.-based representatives of
foreign manufacturers rather than directly from foreign manufacturers enables us
to maximize flexibility and minimize product liability and credit risks.
Further, we believe our executive management and buyers are more effective by
focusing on managing the retail business and allowing importers to handle the
procurement and shipment of foreign-manufactured merchandise for our stores. For
certain categories and items, the strategic use of domestic manufacturers and
wholesalers enables us to reduce the lead times between ordering products and
offering them in our stores.

       Planning and Allocation.  Our merchandise planning and allocation team
works closely with our buying team, field management and store personnel to meet
the requirements of individual stores for appropriate merchandise in sufficient
quantities. This team also manages inventory levels, allocates merchandise to
stores and replenishes inventory based upon information generated by our
management information systems. Our inventory control systems monitor current
inventory levels at each store and for our operations as a whole. If necessary,
we can shift slow-moving inventory to other stores for sell-through

                                        46


prior to instituting corporate-wide markdowns. We also continually monitor
recent selling history within each store by category, classification and item to
properly allocate further purchases to maximize sales and gross margin.

       Each of our stores is internally classified for merchandising purposes
based on certain criteria including store sales, size, location and historical
performance. Although all of our stores carry similar merchandise, the variety
and depth of products in a given store may vary depending on the store's rank
and classification. Inventory purchases and allocation are also tailored based
on regional or demographic differences between stores.

       In April 2001, we installed a state-of-the-art merchandise management
system improving the efficiency of our planning and allocation process. This
system provides our buyers and planners with daily information on sales, gross
margin and inventory by category, classification and item. This information is
available for each store, permitting our planners to assess merchandise trends
and manage inventory levels and flow at the individual store level.

DISTRIBUTION

       Prior to fiscal 2000, we distributed our products primarily through
direct shipments from our vendors to each of our individual stores. Inventory
backstock was held both in the store's stockroom and in local storage facilities
managed by each Store Manager. We maintained a modest central distribution
capability in Jackson, Tennessee through a collection of low-cost warehouses to
process certain merchandise shipments and to hold inventory for new store
openings. As our store base grew, this legacy distribution system became
cumbersome and inefficient, and we recognized the need to develop a more
scalable central distribution strategy to permit greater inventory control and
to reduce freight costs.

       During fiscal 2000, we began working with Kurt Salmon & Associates, a
leading supply chain consulting firm, to improve our distribution practices and
to formulate a long-term distribution strategy. In March 2001, we consolidated
our central distribution operations into one modern, 303,000-square-foot
facility in Jackson, Tennessee, which allowed us to increase our dollar volume
of centrally distributed merchandise by 24% from fiscal 2000 to fiscal 2001. In
fiscal 2001, we distributed approximately 62% of our merchandise purchases
centrally while the remaining 38% of our purchases were shipped directly from
vendors to our stores.

       Central distribution offers a number of important benefits. In addition
to allowing us to reduce freight costs and to manage the flow of merchandise to
our stores more efficiently, central distribution allows us to increase the
percentage of our purchases that are pre-ticketed by vendors (approximately 90%
as of April 2002). Increased use of central distribution has enabled us to
significantly reduce the use of costly local storage facilities, which our
stores traditionally have used to store surplus inventory, and has also resulted
in reduced truck rental costs. Our overall distribution expense decreased as a
percentage of net sales from 6.5% in fiscal 2000 to 5.7% in fiscal 2001.

       We will seek to expand our proportion of centrally distributed
merchandise to 90% by fiscal 2005, which we believe will facilitate further
reductions in our use of local storage facilities during fiscal 2002 and fiscal
2003. We believe that our existing distribution facilities provide us with
adequate distribution capacity at least until fiscal 2004. As we continue to
capitalize on the benefits of central distribution, we will continue to take
advantage of the benefits that direct shipment capability offers, such as
maximizing sales during the late fall season.

E-COMMERCE

       We believe the Internet offers opportunities to complement our
"brick-and-mortar" stores and to increase our retail commerce and consumer brand
awareness of our products. We maintain a web site at www.kirklands.com, which
provides our customers with a resource to locate a store, preview our
merchandise and purchase products online. We sell a modest amount of merchandise
through our web site and we have a small customer service department to handle
e-mail and phone inquiries from our store and

                                        47


e-commerce customers. The information contained or incorporated in our web site
is not a part of this prospectus.

MANAGEMENT INFORMATION SYSTEMS

       We have invested significant resources developing an information systems
infrastructure to support our business. These investments included $6.5 million
of software and hardware replacements or upgrades since late 1999. Recent
projects included new point-of-sale (POS) software and servers in all stores
(fiscal 1999), integrated retail management software at our home office (fiscal
2001) and an upgrade of POS hardware in approximately two-thirds of our stores
(fiscal 2001/fiscal 2002). We believe these newly enhanced systems provide our
key decision makers, both in stores and at our home office, with the timely
information needed to drive our sales and profitability.

       Our store information systems include a server in each store that runs
our automated POS application on multiple POS registers. The server provides
managers with convenient access to detailed sales and inventory information for
the store. Our POS registers provide price look-up (all merchandise is
bar-coded), time and attendance and automated check and credit card processing.
Through automated nightly two-way electronic communication with each store, we
upload SKU-level sales, gross margin information and payroll hours to our home
office system and download new merchandise pricing, price changes for existing
merchandise, purchase orders and system maintenance tasks to the store server.
Based upon the evaluation of information obtained through daily polling, our
planning and allocation team implements merchandising decisions regarding
inventory levels, reorders, price changes and allocation of merchandise to our
stores.

       The core of our home office information system is the integrated GERS
retail management software installed in April 2001. This system integrates all
merchandising and financial applications, including category, classification and
SKU inventory tracking, purchase order management, automated ticket making,
general ledger, sales audit, accounts payable and fixed asset management. Our
distribution center also uses certain elements of the GERS software package. We
utilize a Lawson Software package for our payroll and human resource functions.

MARKETING

       Our marketing efforts emphasize in-store signage, store and window
banners and displays and other techniques to attract customers and provide an
exciting shopping experience. Historically, we have not engaged in extensive
media advertising because we believe that we have benefited from our strategic
locations in high-traffic shopping malls and valuable "word-of-mouth"
advertising by our customers. Many shopping mall leases historically required
some advertising, although an industry shift to "media funds" has largely been
implemented, whereby a retailer contributes at agreed levels to the shopping
mall's advertising fund based on the square footage of the store. We supplement
our in-store marketing efforts with periodic local newspaper advertisements to
promote specific events in our stores, including our semi-annual clearance
events.

TRADEMARKS

       All of our stores operate under the name "Kirkland's" other than 28
stores which operate under the name "Briar Patch by Kirkland's." We acquired
these stores in 1998. As these stores are remodeled or relocated, we intend to
change the name of these stores to the "Kirkland's" name.

       We registered our "Kirkland's" logo with the United States Patent and
Trademark Office on the Principal Register. In addition, we hold several
trademark registrations in connection with our Cedar Creek private label brand
as well as a registration of "the Kirkland Collection." We believe the
"Kirkland's" logo, "the Kirkland Collection" and the Cedar Creek private label
brand have become important components in our merchandising and marketing
strategy. We also claim common law trademark rights in Briar Patch, Kirkland's
Outlet, Kirkland's Home and other marks. We are exploring the possibility of

                                        48


federal registration of several of these marks. We are not aware of any claims
of infringement or other challenges to our right to use our marks in the United
States.

COMPETITION

       The retail market for home decor is highly competitive. Accordingly, we
compete with a variety of specialty stores, department stores, discount stores
and catalog retailers that carry merchandise in one or more categories also
carried by our stores. Our product offerings also compete with a variety of
national, regional and local retailers, including such specialty retailers as
Bed, Bath & Beyond, Cost Plus, Linens 'n Things, Michaels Stores, Pier 1 Imports
and Williams-Sonoma. We believe that the principal competitive factors
influencing our business are merchandise quality and selection, price, visual
appeal of the merchandise and the store and the convenience of location.
Although we face competition from a broad range of retailers, we believe that
few competitors focus exclusively on home decor, primarily in a mall
environment. Specialty retailers tend to have higher prices and a narrower
assortment of products than our stores. Department stores typically have higher
prices than our stores for similar merchandise. Wholesale clubs may have lower
prices than our stores, but the product assortment is generally considerably
more limited.

       The number of companies offering a selection of home decor products that
overlaps generally with our product assortment has increased over the last five
years. However, we believe that our stores still occupy a distinct niche in the
marketplace: traditionally styled merchandise, reflective of current market
trends typically offered at a discount to catalog and department store prices.
We believe we compete effectively with other retailers due to our experience in
identifying a broad collection of distinctive merchandise, pricing it to be
attractive to the target Kirkland's customer and presenting it in a visually
appealing manner.

       In addition to competing for customers, we compete with other retailers
for suitable store locations and qualified management personnel. Many of our
competitors are larger and have substantially greater financial, marketing and
other resources than we do. See "Risk Factors - We face an extremely competitive
specialty retail business market."

PROPERTIES

       We lease all of our store locations and expect to continue our policy of
leasing rather than owning. Our leases typically provide for 10-year terms, many
with the ability for Kirkland's (or the landlord) to terminate the lease in the
middle of the term if sales at the leased premises do not reach a certain annual
level. The leases typically provide for payment of percentage rent (i.e., a
percentage of sales in excess of a specified level) and the rate of increase in
key ancillary charges is generally capped.

       As current leases expire, we believe we will be able either to obtain
lease renewals if desired for present store locations or to obtain leases for
equivalent or better locations in the same general area. To date, we have not
experienced unusual difficulty in either renewing leases for existing locations
or securing leases for suitable locations for new stores. A majority of our
store leases contain provisions permitting the landlord to terminate the lease
upon a change in control of Kirkland's.

       We own our corporate headquarters in Jackson, Tennessee, which currently
consists of approximately 40,000 square feet of office space. We lease our
303,000-square-foot distribution center, also located in Jackson, Tennessee.

                                        49


       The following table indicates the states and cities where our stores are
located and the number of stores within each state:

                                  ALABAMA(14)
                                     Auburn
                                   Birmingham
                                    Decatur
                                     Dothan
                                    Florence
                                    Gadsden
                                     Hoover
                                   Huntsville
                                     Mobile
                                 Montgomery(2)
                                     Oxford
                                   Prattville
                                   Tuscaloosa

                                  ARKANSAS(3)
                                  Fayetteville
                                  Little Rock
                               North Little Rock

                                  FLORIDA(31)
                               Altamonte Springs
                                 Boynton Beach
                                   Bradenton
                                    Brandon
                                   Clearwater
                                 Coral Springs
                                 Daytona Beach
                                     Destin
                                   Ft. Myers
                                  Gainesville
                                Jacksonville(2)
                                   Lake Wales
                                  Mary Esther
                                     Naples
                                     Ocoee
                                  Orange Park
                                     Oviedo
                                  Panama City
                                 Pembroke Pines
                                   Pensacola
                                    Sanford
                                    Sarasota
                                    Sebring
                                 St. Petersburg
                                    Sunrise
                                  Tallahassee
                                    Tampa(3)
                                   Vero Beach

                                  GEORGIA(21)
                                     Albany
                                   Alpharetta
                                     Athens
                                   Atlanta(2)
                                    Augusta
                                     Buford
                                    Columbus
                                    Commerce
                                  Douglasville
                                     Duluth
                                    Kennesaw
                                    Lithonia
                                    Macon(2)
                                     Morrow
                                 Peachtree City
                                      Rome
                                  Savannah(2)
                                    Valdosta

                                  ILLINOIS(6)
                                     Aurora
                                  Bloomington
                                Fairview Heights
                                     Gurnee
                                     Moline
                                  Orland Park

                                   INDIANA(7)
                                   Evansville
                                   Ft. Wayne
                                   Greenwood
                                  Indianapolis
                                   Lafayette
                                   Mishawaka
                                  Terre Haute

                                    IOWA(4)
                                  Cedar Rapids
                                   Coralville
                                   Davenport
                                West Des Moines

                                   KANSAS(4)
                                    Leawood
                                 Overland Park
                                     Topeka
                                    Wichita

                                  KENTUCKY(7)
                                 Bowling Green
                                    Florence
                                   Lexington
                                 Louisville(2)
                                   Owensboro
                                    Paducah

                                 LOUISIANA(10)
                                 Baton Rouge(2)
                                     Gretna
                                     Houma
                                     Kenner
                                   Lafayette
                                  Lake Charles
                                     Monroe
                                   Shreveport
                                    Slidell

                                  MARYLAND(5)
                                   Baltimore
                                   Frederick
                                  Glen Burnie
                                    Hanover
                                    Waldorf

                                  MICHIGAN(3)
                                  Auburn Hills
                                   Grandville
                                     Okemos

                                MISSISSIPPI(10)
                                     Biloxi
                                    Columbus
                                    Flowood
                                   Greenville
                                  Hattiesburg
                                    Jackson
                                     McComb
                                    Meridian
                                   Ridgeland
                                     Tupelo

                                  MISSOURI(3)
                                     Joplin
                                  Springfield
                                   St. Louis

                                  NEBRASKA(1)
                                    Lincoln

                                 NEW JERSEY(1)
                                   Elizabeth

                                 NEW MEXICO(2)
                                 Albuquerque(2)

                                  NEW YORK(2)
                                    Buffalo
                                   West Nyack

                               NORTH CAROLINA(16)
                                   Asheville
                                      Cary
                                   Charlotte
                                    Concord
                                   Durham(2)
                                  Fayetteville
                                 Greensboro(2)
                                    Hickory
                                   High Point
                                   Pineville
                                    Raleigh
                                   Rocky Mt.
                                   Wilmington
                                 Winston-Salem

                                    OHIO(10)
                                     Akron
                                  Beaver Creek
                                     Canton
                                 Cincinnati(2)
                                     Dublin
                                     Niles
                                     Parma
                                St. Clairsville
                                   Youngstown

                                  OKLAHOMA(2)
                                 Oklahoma City
                                     Tulsa

                                PENNSYLVANIA(6)
                                    Altoona
                                   Camp Hill
                                      Erie
                                     Exton
                                   Lancaster
                                   Pittsburgh

                               SOUTH CAROLINA(11)
                                    Anderson
                                    Bluffton
                                 Charleston(2)
                                  Columbia(3)
                                    Florence
                                   Greenville
                                  Myrtle Beach
                                  Spartanburg

                                 TENNESSEE(14)
                                  Chattanooga
                                  Clarksville
                                    Franklin
                                 Goodlettsville
                                    Jackson
                                  Johnson City
                                  Knoxville(2)
                                   Memphis(3)
                                  Nashville(2)
                                  Sevierville

                                   TEXAS(27)
                                    Amarillo
                                   Arlington
                                     Austin
                                   Cedar Park
                                 Corpus Christi
                                    El Paso
                                  Friendswood
                                     Frisco
                                   Grapevine
                                   Houston(4)
                                     Humble
                                     Hurst
                                      Katy
                                    Lubbock
                                    McAllen
                                    Mesquite
                                    Midland
                                     Plano
                                  San Antonio
                                   San Marcos
                                   Sugar Land
                                 The Woodlands
                                     Tyler
                                      Waco

                                  VIRGINIA(11)
                                Charlottesville
                                   Chesapeake
                                Colonial Heights
                                     Dulles
                                   Glen Allen
                                   Lynchburg
                                  Newport News
                                    Norfolk
                                    Richmond
                                    Roanoke
                                   Winchester

                                WEST VIRGINIA(3)
                                 Barboursville
                                   Bridgeport
                                   Charleston

                                  WISCONSIN(2)
                                    Appleton
                                   Eau Claire

EMPLOYEES

       We employed approximately 1,600 full-time and approximately 2,200
part-time employees at December 1, 2001. Of these, approximately 200 were
corporate and warehouse center personnel and 3,600 were store employees. The
number of part-time employees fluctuates with seasonal needs. None of our
employees is covered by a collective bargaining agreement. We believe our
employee relations are good.

LEGAL PROCEEDINGS

       We are involved in various routine legal proceedings incidental to the
conduct of our business. We believe any resulting liability from existing legal
proceedings, individually or in the aggregate, will not have a material adverse
effect on our operations or financial condition.

                                        50


                                   MANAGEMENT

DIRECTORS, EXECUTIVE OFFICERS AND KEY EMPLOYEES

       Our directors, executive officers and key employees and their respective
ages as of February 2, 2002, are as follows:

<Table>
<Caption>
            NAME               AGE                      POSITION
            ----               ---                      --------
                               
DIRECTORS AND EXECUTIVE
OFFICERS:
Carl Kirkland(a).............  61    Chairman of the Board
Robert E. Alderson...........  55    President, Chief Executive Officer and Director
Reynolds C. Faulkner.........  38    Executive Vice President, Chief Financial
                                     Officer and Director
H.R. Harvey..................  44    Senior Vice President of Merchandising
C. Edmond Wise, Jr...........  51    Senior Vice President of Store Operations
Alexander S. McGrath.........  40    Director
David M. Mussafer(a).........  38    Director
R. Wilson Orr, III(a,b)......  39    Director
John P. Oswald(b)............  42    Director
Murray Spain(b)..............  58    Director
KEY EMPLOYEES:
Chris T. LaFont..............  41    Vice President of Merchandising - Product
                                     Development
Grey W. Satterfield..........  39    Vice President of Merchandising - Planning
Toni F. Warren...............  46    Vice President of Merchandising - Replenishment
James W. Harris..............  55    Vice President of Operations and Personnel
Deborah A. McDonald..........  35    Vice President of Visual Merchandising
Connie L. Scoggins...........  47    Vice President of Finance and Treasurer/
                                     Controller
Lowell E. Pugh, II...........  45    Vice President and General Counsel
</Table>

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

(a) Member of Compensation Committee

(b) Member of Audit Committee

DIRECTORS AND EXECUTIVE OFFICERS

       Carl Kirkland has been Chairman of the Board since June 1996. Mr.
Kirkland co-founded Kirkland's in 1966 and served as Chief Executive Officer
from 1966 through March 2001 and President from 1966 through November 1997. He
has over 30 years of experience in the retail industry. Mr. Kirkland also serves
on the board of directors of Hibbett Sporting Goods, Inc.

       Robert E. Alderson has been a Director of Kirkland's since September
1986, President of Kirkland's since November 1997 and Chief Executive Officer of
Kirkland's since March 2001. He served as Chief Operating Officer of Kirkland's
from November 1997 through March 2001 and as Senior Vice President of Kirkland's
since joining in 1986 through November 1997. He also served as Chief
Administrative Officer of Kirkland's from 1986 to 1997. Prior to joining
Kirkland's, he was a senior partner at the law firm of Menzies, Rainey, Kizer &
Alderson.

       Reynolds C. Faulkner has been a Director of Kirkland's since September
1996 and joined Kirkland's as Senior Vice President and Chief Financial Officer
in February 1998. He was promoted to Executive Vice President in February 2002.
Prior to joining Kirkland's, from July 1989 to January 1998,

                                        51


Mr. Faulkner was an investment banker in the corporate finance department of The
Robinson-Humphrey Company, LLC, most recently serving as a Managing Director and
head of the retail practice group. In this capacity, Mr. Faulkner was involved
in numerous public and private financings and mergers and acquisitions of
companies in the retail industry.

       H.R. Harvey has been Senior Vice President of Merchandising since joining
Kirkland's in June 2001. Prior to joining Kirkland's, Mr. Harvey was Vice
President of Merchandising at Homeplace of America from July 2000 to June 2001
and Senior Vice President of Merchandising at Saks Incorporated from February
1996 to July 2000. Prior to that, he was with Federated Department Stores for
over 16 years, most recently as Merchandising Vice President.

       C. Edmond Wise, Jr. has been Senior Vice President of Store Operations
since joining Kirkland's in December 2000. Prior to joining Kirkland's, Mr. Wise
was a Director of Retail Operations for Payless ShoeSource from October 1998 to
November 2000. Prior to that, Mr. Wise had 26 years of retail operations
experience, including eight years with Edison Brothers Stores from October 1990
to October 1998.

       Alexander S. McGrath has been a director of Kirkland's since June 1996.
Mr. McGrath is currently a general partner of Capital Resource Partners II,
L.P., a mezzanine and private equity investment firm which is the general
partner of Capital Resource Lenders II, L.P., a warrantholder of and
subordinated lender to Kirkland's. He joined Capital Resource Lenders in 1988 as
an associate, and has been a general partner of Capital Resource Partners II,
L.P. since 1993. Prior to that, he was an associate at Investments Orange Nassau
Inc., a private equity investment firm. See "Principal and Selling
Shareholders."

       David M. Mussafer has been a Director of Kirkland's since June 1996. Mr.
Mussafer is currently a Managing Director of Advent International Corporation
and is responsible for Advent's North American private equity operations. Advent
is a private equity investment firm which beneficially owns common stock of
Kirkland's through its interests in certain members of Kirkland Holdings L.L.C.,
one of Kirkland's principal shareholders. Mr. Mussafer joined Advent in 1991 and
has been a principal of the firm since 1993. Prior to joining Advent, Mr.
Mussafer worked as a Vice President in corporate lending at Chemical Bank from
1985 to 1988. See "Principal and Selling Shareholders."

       R. Wilson Orr, III has been a Director of Kirkland's since June 1996.
Since 1993, Mr. Orr has been a principal of SSM Corporation, a private equity
investment firm and an affiliate of SSM Venture Partners, L.P. which is a member
of Kirkland Holdings L.L.C., one of Kirkland's principal shareholders. He joined
SSM Corporation in 1988 as a Vice President and partner. From 1984 to 1988, he
worked in corporate lending at Chemical Bank. See "Principal and Selling
Shareholders."

       John P. Oswald has been a Director of Kirkland's since June 1996. Since
1994, Mr. Oswald has been a partner of the Capital Trust Group, a private equity
investment firm and an affiliate of CT/ Kirkland Equity Partners, L.P., which is
a member of Kirkland Holdings L.L.C., one of Kirkland's principal shareholders.
Mr. Oswald is a beneficial owner of Capital Trust Investments, Ltd., a
warrantholder of and subordinated lender to Kirkland's. He is also President and
Chief Executive Officer of Bridge East Capital, a private equity investment
partnership, which is an affiliate of the Capital Trust Group. Prior to joining
Capital Trust Group he was a partner with the law firm of Lord, Day & Lord from
1986 to 1994 and an associate with Arthur Andersen LLP from 1984 to 1986. See
"Principal and Selling Shareholders."

       Murray Spain has been a Director of Kirkland's since September 2001. In
September 2000, Mr. Spain co-founded World Wide Basics, an importer of general
merchandise, and has served as its President since inception. Prior to this, he
was the co-founder of Dollar Express, Inc. and acted as Dollar Express's
President and Chief Operating Officer from its inception in 1961 until May 2000,
when Dollar Express merged with Dollar Tree Stores, Inc. At that time, Dollar
Express was a chain of 126 retail stores in 5 states. Mr. Spain was not working
from May to September 2000.

                                        52


KEY EMPLOYEES

       Chris T. LaFont has been Vice President of Merchandising since September
1997. Mr. LaFont is responsible for all merchandise buying decisions for
Kirkland's. From 1988 to September 1997, he served as Vice President of Visual
Merchandising for Kirkland's. Mr. LaFont started his career with Kirkland's in
1981 as a management trainee.

       Grey W. Satterfield has been Vice President of Merchandising since
joining Kirkland's in January 2000. Mr. Satterfield is responsible for
merchandise planning and inventory management efforts, including receipt flow
management and the maintenance of all open-to-buy reports. Prior to joining
Kirkland's, Mr. Satterfield was with Saks Incorporated from October 1996 to
December 1999, most recently as Vice President of Product Development. Prior to
that, Mr. Satterfield had nine years of buying experience with the Macy's and
Federated Stores organizations.

       Toni F. Warren has been Vice President of Merchandising since January
2000. Ms. Warren is responsible for merchandise allocation and replenishment.
Ms. Warren has been with Kirkland's for over 30 years and her experience
includes 16 years in store operations and 14 years in purchasing, allocation and
merchandise information systems.

       James W. Harris has been Vice President of Operations and Personnel since
1987. Mr. Harris is responsible for store personnel recruitment and training as
well as general store operations. Prior to joining Kirkland's, Mr. Harris was
with Goldsmith's, a division of Federated Department Stores, from 1972 to 1987,
where he held various positions in store operations.

       Deborah A. McDonald has been Vice President of Visual Merchandising since
August 2000 and has been with Kirkland's since 1984. She has served as Store
Manager, Corporate Specialist and most recently as Director of Visual
Merchandising. Ms. McDonald is responsible for creation and implementation of
all visual merchandising plans for new and existing stores.

       Connie L. Scoggins has been Vice President of Finance since January 2000.
Ms. Scoggins has been with Kirkland's since 1986 serving as Treasurer and
Controller. Prior to joining Kirkland's, Ms. Scoggins was employed by Owens
Corning Fiberglass as Accounting Manager.

       Lowell E. Pugh, II, has been a Vice President since January 2000. He has
also served as Secretary since November 1997. Mr. Pugh joined Kirkland's in
August 1996 and has served since that time as Assistant Vice President and
General Counsel. Prior to that Mr. Pugh served as General Counsel to United
Foods, Inc., and prior to that he was a partner with Johnson & Gibbs, a Dallas,
Texas law firm.

CLASSIFIED BOARD OF DIRECTORS

       Upon completion of this offering, our Board of Directors will be divided
into three classes of directors, each containing, as nearly as possible, an
equal number of directors. Directors within each class are elected to serve
three-year terms and approximately one-third of the directors sit for election
at each annual meeting of our shareholders. The terms of Messrs. McGrath, Orr
and Oswald will expire in 2003, the terms of Messrs. Faulkner and Spain will
expire in 2004 and the terms of Messrs. Kirkland, Alderson and Mussafer will
expire in 2005. A classified board of directors may have the effect of deterring
or delaying any attempt by any person or group to obtain control of us by a
proxy contest since such third party would be required to have its nominees
elected at two separate annual meetings of the Board of Directors in order to
elect a majority of the members of the Board of Directors. Directors who are
elected to fill a vacancy (including vacancies created by an increase in the
number of directors) must be confirmed by the shareholders at the next annual
meeting of shareholders whether or not such director's term expires at such
annual meeting. See "Risk Factors - Our charter and bylaw provisions and certain
provisions of Tennessee law may make it difficult in some respects to cause a
change in control of Kirkland's and replace incumbent management."

                                        53


DIRECTOR COMPENSATION

       To date, directors who are affiliated with us or any of our shareholders
have not received separate compensation for their services in that capacity. In
the future, we intend to compensate our non-employee directors. The amount of
such compensation has not been determined but will be consistent with amounts
paid by comparable public companies.

COMMITTEES OF THE BOARD

       The audit committee of the Board of Directors is composed of Messrs. Orr,
Oswald and Spain. The principal functions of the audit committee include:

       - making recommendations to the Board of Directors regarding the
         selection of our independent public accountants to audit annually our
         books and records;

       - reviewing the proposed scope of each audit;

       - meeting periodically with the independent public accountants and our
         Chief Financial Officer to review matters relating to our financial
         statements, our accounting principles and our system of internal
         accounting controls; and

       - reporting its recommendations as to the approval of our financial
         statements to the Board of Directors.

       The compensation committee of the Board of Directors is composed of
Messrs. Kirkland, Mussafer and Orr. The compensation committee is responsible
for establishing the salaries of our executive officers, incentives and other
forms of compensation and for administering our employee benefit plans.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

       Other than Carl Kirkland, the members of the compensation committee of
the Board of Directors, Messrs. Mussafer and Orr, have not at any time served as
officers or employees of Kirkland's, but are affiliated with entities that
participated in our 1996 recapitalization, in subsequent equity financings and
in the Pre-Offering Transactions. We rent aircraft for business travel from a
company owned by Carl Kirkland. We spent $23,000 for the rental of aircraft from
this company for fiscal 2001, $92,000 in fiscal 2000 and $63,000 in fiscal 1999.
See "Certain Transactions." None of our executive officers presently serves, or
in the past has served, on the board of directors or compensation committee of
any other entity that has an executive officer who is serving, or who in the
past has served, as a member of our Board of Directors or our compensation
committee.

                                        54


EXECUTIVE COMPENSATION

       The following table sets forth certain compensation information with
respect to our Chief Executive Officer and our other executive officers whose
salary and bonus exceeded $100,000 for our fiscal year ended February 2, 2002
(the "Named Executive Officers"):

                           SUMMARY COMPENSATION TABLE

<Table>
<Caption>
                                                                                        LONG TERM
                                                                                       COMPENSATION
                                                                                       ------------
                                                                                          AWARDS
                                               ANNUAL COMPENSATION                     ------------
                             -------------------------------------------------------    SECURITIES     ALL OTHER
                                                                     OTHER ANNUAL       UNDERLYING    COMPENSATION
NAME AND PRINCIPAL POSITION  FISCAL YEAR   SALARY($)   BONUS($)   COMPENSATION($)(4)    OPTIONS(#)       ($)(5)
- ---------------------------  -----------   ---------   --------   ------------------   ------------   ------------
                                                                                    
Carl Kirkland.............      2001        103,125         --              --               --           867
  Chairman of the Board(1)
Robert E. Alderson........      2001        275,000     40,000              --            2,500           867
  President and Chief
  Executive Officer(2)
Reynolds C. Faulkner......      2001        226,250     40,000              --            1,000           867
  Executive Vice President
  and Chief Financial
  Officer
H.R. Harvey...............      2001        140,625     30,000              --              550            --
  Senior Vice President of
  Merchandising(3)
C. Edmond Wise, Jr........      2001        176,250     30,000          37,855              550            --
  Senior Vice President of
  Store Operations
</Table>

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

(1) Mr. Kirkland also served as our Chief Executive Officer until March 2001.

(2) Mr. Alderson became our Chief Executive Officer in March 2001. Mr. Alderson
    also served as our Chief Operating Officer until March 2001.

(3) Mr. Harvey became our Senior Vice President of Merchandising in June 2001.

(4) Amounts for Mr. Wise consists of $30,655 in relocation expenses and $7,200
    in automobile allowance.

(5) Represents amounts contributed under our 401(k) plan for the benefit of
    Messrs. Kirkland, Alderson and Faulkner.

STOCK OPTIONS GRANTED TO CERTAIN EXECUTIVE OFFICERS DURING FISCAL YEAR 2001

       The following table sets forth certain information regarding options for
the purchase of common stock that were awarded to our Named Executive Officers
during the fiscal year ended February 2, 2002:

                          OPTION GRANTS IN FISCAL 2001

<Table>
<Caption>
                                                                                       POTENTIAL REALIZABLE
                                                                                         VALUE AT ASSUMED
                                             PERCENT OF                                ANNUAL RATES OF STOCK
                             NUMBER OF         TOTAL                                           PRICE
                            SECURITIES        OPTIONS                                    APPRECIATION FOR
                            UNDERLYING        GRANTED       EXERCISE OR                  OPTION TERM($)(2)
                              OPTIONS       TO EMPLOYEES    BASE PRICE    EXPIRATION   ---------------------
NAME                       GRANTED(#)(1)   IN FISCAL 2001     ($/SH)         DATE         5%          10%
- ----                       -------------   --------------   -----------   ----------   ---------   ---------
                                                                                 
Carl Kirkland............         --             --               --              --
Robert E. Alderson.......      2,500             27%          $71.00      11/29/2011   $111,629    $282,889
Reynolds C. Faulkner.....      1,000             11%          $71.00      11/29/2011   $ 44,652    $113,156
H.R. Harvey..............        550              6%          $71.00      11/29/2011   $ 24,558    $ 62,236
C. Edmond Wise, Jr.......        550              6%          $71.00      11/29/2011   $ 24,558    $ 62,236
</Table>

                                        55


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

(1) These options will become exercisable as to 33% of such shares on the first
    anniversary of the option grant date and then will become exercisable for an
    additional 8.33% on each of our next eight quarter ends.

(2) These amounts represent assumed rates of appreciation in the price of our
    common stock during the terms of the options in accordance with rates
    specified in applicable federal securities regulations. Actual gains, if
    any, on stock option exercises will depend on the future price of our common
    stock and overall stock market conditions. There is no representation that
    the rates of appreciation reflected in this table will be achieved.

STOCK OPTIONS EXERCISED BY CERTAIN EXECUTIVE OFFICERS DURING FISCAL 2001 AND
YEAR-END OPTION VALUES.

       The following table sets forth certain information regarding options for
the purchase of common stock that were held by our Named Executive Officers
during the fiscal year ended February 2, 2002. None of the Named Executive
Officers exercised stock options during the fiscal year ended February 2, 2002.

                AGGREGATED OPTION EXERCISES IN FISCAL YEAR ENDED
                  FEBRUARY 2, 2002 AND YEAR-END OPTION VALUES

<Table>
<Caption>
                                                        NUMBER OF SECURITIES            VALUE OF UNEXERCISED
                                                       UNDERLYING UNEXERCISED               IN-THE-MONEY
                                                             OPTIONS AT                      OPTIONS AT
                           SHARES                        FEBRUARY 2, 2002(#)             FEBRUARY 2, 2002($)
                         ACQUIRED ON      VALUE      ---------------------------   -------------------------------
NAME                     EXERCISE(#)   REALIZED($)   EXERCISABLE   UNEXERCISABLE   EXERCISABLE   UNEXERCISABLE (1)
- ----                     -----------   -----------   -----------   -------------   -----------   -----------------
                                                                               
Carl Kirkland(2).......       --            --              0          3,950               0         1,372,823
Robert E.
  Alderson(2)..........       --            --              0          6,450               0         2,065,323
Reynolds C. Faulkner...       --            --          2,283          1,000         577,599           277,000
H.R. Harvey............       --            --              0            550               0           152,350
C. Edmond Wise, Jr.....       --            --              0            550               0           152,350
</Table>

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

(1) There was no public trading market for our common stock as of February 2,
    2002. Accordingly, these values have been calculated based on our board of
    directors' determination of the fair market values of the underlying shares
    as of February 2, 2002 of $348 per share, less the applicable exercise price
    per share, multiplied by the underlying shares.

(2) Upon completion of this offering, the options held by each of Messrs.
    Kirkland and Alderson to purchase 3,950 shares of common stock, with a value
    of $1,372,823 as of February 2, 2002, will automatically terminate.

EMPLOYEE BENEFIT PLANS

  1996 EXECUTIVE INCENTIVE AND NON-QUALIFIED STOCK OPTION PLAN

       We maintain the Kirkland's, Inc. 1996 Executive Incentive and
Non-Qualified Stock Option Plan (as amended, the "1996 Plan"). We believe the
1996 Plan promotes our long-term growth and profitability by providing key
employees with incentives to improve shareholder value and to contribute to our
growth and financial success. Moreover, we believe the 1996 Plan helps us
attract, retain and reward quality employees.

       The Board of Directors or a committee of the Board of Directors
administers the 1996 Plan. Under the terms of the 1996 Plan, the committee will
be composed of three directors. The Board of Directors or the committee
interprets the 1996 Plan, selects option recipients and determines the number of
shares subject to each option and establishes the price, vesting and other terms
of each option. While there are no predetermined performance formulas or
measures or other specific criteria used to determine recipients of options
under the 1996 Plan, grants are based generally upon consideration of the
grantee's position and responsibilities, the nature of services provided, the
value of the services to us, the present and potential contribution of the
grantee to our success, the anticipated number of years of service remaining and
other factors which the Board of Directors or the committee deems relevant.

       Participation in the 1996 Plan is limited to our employees or any of our
subsidiaries' employees. Awards under the 1996 Plan may be in the form of
incentive stock options or non-qualified stock options.

                                        56


       In the event of any stock split, reverse stock split, stock dividend,
recapitalization, reclassification or other similar event, appropriate
proportional adjustments may be made to the number of shares reserved for
issuance under the 1996 Plan and the number, kind and price of shares covered by
outstanding options. Stock options may not be exercised more than 10 years after
the date of grant. Shares subject to forfeited, cancelled or expired stock
options become available for grant again under the 1996 Plan. Stock options
grants under the 1996 Plan are not transferable by the participants, except upon
death.

       The exercise price of an incentive stock option must be not less than the
fair market value of the common stock on the date the option is granted.
Although the 1996 Plan permits the exercise price of a non-qualified stock
option to be less than the fair market value of the common stock on the date the
option is granted, the exercise price of all non-qualified stock options granted
under the 1996 Plan to date have been equal to the fair market value of the
common stock on the date of grant. The exercise price of stock options granted
under the 1996 Plan may be paid in cash or by tender of previously acquired
shares of our common stock.

       As of the date of this prospectus, options to purchase 15,570 shares of
common stock are outstanding under the 1996 Plan at exercise prices ranging from
$.01 to $95.00 per share, and no additional options may be granted under the
1996 Plan. Of these options, 6,370 have vested as of the date of the prospectus.
No additional shares of common stock are available for issuance in connection
with future grants under the 1996 Plan.

  2002 INCENTIVE PLAN

       Prior to the completion of this offering, we intend to adopt the
Kirkland's, Inc. 2002 Incentive Plan (the "Incentive Plan"). The Incentive Plan
provides for the award of restricted shares of common stock, and incentive stock
options, non-qualified stock options and stock appreciation rights with respect
to shares of common stock, to our employees, directors, consultants and other
individuals who perform services for us.

       The maximum number of shares of common stock with respect to which awards
may be made under the Incentive Plan is        . No Participant will receive an
award of stock options or stock appreciation rights under the Incentive Plan
with respect to more than        shares of common stock in any calendar year. In
the event of any stock split, reverse stock split, stock dividend,
recapitalization, reclassification or other similar event, adjustments may be
made at the Board of Directors' discretion to the number of shares reserved for
issuance under the Incentive Plan, to the limit on the number of shares that may
be subject to stock options or stock appreciation rights granted to a single
person in any calendar year and to the number, kind and price of shares covered
by outstanding awards. Shares subject to forfeited, cancelled or expired awards
become available for grant again under the Incentive Plan. In addition, shares
surrendered in payment of any exercise price or in satisfaction of any
withholding obligation arising in connection with an award granted under the
Incentive Plan become available for grant again under the Incentive Plan.

       The Board of Directors or the compensation committee of the Board of
Directors administers the Incentive Plan. Under the terms of the Incentive Plan,
the compensation committee must consist of two or more directors. The Board of
Directors or the compensation committee interprets the Incentive Plan, selects
award recipients, determines the number of shares subject to each award and
establishes the price, vesting and other terms of each award. While there are no
predetermined performance formulas or measures or other specific criteria used
to determine recipients of awards under the Incentive Plan, awards are based
generally upon consideration of the grantee's position and responsibilities, the
nature of services provided, the value of the services to us, the present and
potential contribution of the grantee to our success, the anticipated number of
years of service remaining and other factors which the Board of Directors or the
compensation committee deems relevant.

       The Incentive Plan has no specified term, although incentive stock
options will not be granted more than 10 years after the adoption of the
Incentive Plan.

                                        57


       Stock Options.  The Incentive Plan permits the grant of incentive stock
options to our employees and the employees of our subsidiaries. The Incentive
Plan also provides for the grant of non-qualified stock options to our
employees, directors, and consultants and other individuals who perform services
for us (as well as to employees, directors, consultants and service providers of
our subsidiaries). The exercise price of any incentive stock options granted
under the Incentive Plan may not be less than 100% of the fair market value of
our common stock on the date of grant. There is no restriction applicable to the
exercise price of non-qualified options granted under the Incentive Plan.
Options granted under the Incentive Plan may be exercised for cash or in
exchange for shares of common stock owned by the option holder for more than six
months having a fair market value on the date of exercise equal to the option
exercise price.

       Under the Incentive Plan, each option is exercisable at such time and to
such extent as specified in the pertinent option agreement between the option
recipient and us. However, no award shall be exercisable with respect to any
shares of common stock later than ten years after the date of such award. Unless
otherwise specified by the Board of Directors or the compensation committee with
respect to a particular option, all options are non-transferable, except upon
death.

       Upon or in anticipation of a change of control in Kirkland's, the Board
of Directors or the compensation committee may: (i) cause outstanding options to
become immediately exercisable, (ii) provide for the cancellation of options in
exchange for comparable options to purchase shares in a successor corporation,
or (iii) provide for the cancellation of options in exchange for a cash and/or
other substitute consideration.

       Stock Appreciation Rights.  The Incentive Plan also provides for the
grant of stock appreciation rights, either alone or in tandem with a stock
option. A stock appreciation right entitles its holder to a cash payment of the
excess of the fair market value of our common stock on the date of exercise,
over the fair market value of our common stock on the date of grant. No stock
appreciation right issued under the Incentive Plan will have a term of more than
ten years.

       Upon or in anticipation of a change of control in Kirkland's, the Board
of Directors or the compensation committee may: (i) cause outstanding stock
appreciation rights to become immediately exercisable or (ii) provide for the
cancellation of stock appreciation rights in exchange for a cash and/or other
substitute consideration.

       Restricted Stock.  Restricted stock consists of shares of our common
stock issued to an employee that will be forfeited to us if certain vesting
conditions established by the Board of Directors or the compensation committee
at the time of grant (such as a specified period of continued employment or the
fulfillment of specified individual or corporate performance goals) are not met.
Restricted stock may be sold under the Incentive Plan (at its full value or at a
discount) or may be granted solely in consideration for services.

       Upon or in anticipation of an event of a change of control in Kirkland's,
the Board of Directors or the compensation committee may: (i) cause restrictions
on shares of restricted stock to lapse, (ii) cancel restricted stock in exchange
for shares of restricted stock of a successor corporation or (iii) redeem
restricted stock for cash or other substitute consideration.

  EMPLOYEE STOCK PURCHASE PLAN

       Prior to the completion of this offering, we intend to adopt an Employee
Stock Purchase Plan (the "Stock Purchase Plan"), which allows substantially all
of our full-time employees who have been employees for 12 consecutive months,
subject to certain limitations, to purchase shares of our common stock at a
discount from the prevailing market price at the time of purchase. These shares
are either issued by us from our authorized and unissued common stock or
purchased by us on the open market. Any employee owning (or having a right to
acquire) five percent or more of our voting power or value will not be eligible
to participate in the Stock Purchase Plan.        shares of our common stock
will be available for purchase under the Stock Purchase Plan (subject to
adjustment in the event of a stock dividend, split, reverse split or
distribution, or other similar change in our common stock). Any future increase
in the

                                        58


number of shares of our common stock subject to the Stock Purchase Plan will
require shareholder approval.

       An eligible employee will be eligible to participate in offerings under
the Stock Purchase Plan. Offerings under the Stock Purchase Plan will begin upon
the completion of this offering and on each subsequent February 1st and August
1st. Each offering will be 24 months long (except for the first offering, which
will begin upon completion of this offering and will end on July 31, 2004), so
that offerings under the Stock Purchase Plan will overlap. Each offering will
include four six-month purchase periods, ending on each July 31st and January
31st (except for the first offering, which will have five purchase periods, the
first of which will begin upon completion of this offering and end on July 31,
2002).

       Once enrolled in a specific offering, an eligible employee will be able
to specify an amount (not greater than 15% of pay) to be withheld from his or
her paycheck and credited to a bookkeeping account established for him or her
(the "Participation Account"). Amounts in the Participation Account will be
applied to the purchase of shares of our common stock on the last day of each
purchase period. The price of such shares will be equal to 85% of the lesser of:
(i) the price of our shares on the last day of the purchase period and (ii) the
price of our shares on the first day of the offering (or, for purposes of the
first offering, the public offering price).

       No employee may purchase more than $25,000 worth of common stock
(determined based on the price on the first day of the offering) in any calendar
year under the Stock Purchase Plan (and any other employee stock purchase plans
later established by us or our subsidiaries), with amounts not used in any one
year transferable to the following year. In addition, no employee may purchase
more than        shares of our common stock under the Stock Purchase Plan in any
purchase period.

       Once enrolled in a specific offering, that offering will continue to
apply to an eligible employee until he or she withdraws from the offering or
terminates from employment, unless the price of our common stock is lower at the
end of any purchase period than at the start of the offering. If the price of
our common stock is lower at the end of any purchase period than at the start of
the offering, then, after the completion of that purchase period, each eligible
employee's participation in that offering will terminate and those employees
will be enrolled automatically in the offering beginning immediately after that
purchase period.

       Only whole shares of common stock may be purchased under the Stock
Purchase Plan. Amounts withheld from an employee's paycheck and that are
insufficient to purchase a whole share of common stock will remain credited to
the employee's Participation Account. A participating employee may change the
rate of his or her payroll withholding under the Stock Purchase Plan from time
to time, and may cease participation in any offering altogether by requesting a
withdrawal of his or her Participation Account. However, once an employee has
withdrawn from an offering, he or she may not resume participation in the Stock
Purchase Plan until the start of the next offering. Upon termination of an
employee's employment, all amounts credited to his or her Participation Account
will be returned to him or her (without interest).

       If we merge or consolidate with another company, if we sell substantially
all our assets, or if we liquidate or dissolve, the end of the then-current
purchase period will be accelerated and shares will be purchased under the Stock
Purchase Plan immediately before the merger, consolidation, asset sale,
liquidation or dissolution (unless the Stock Purchase Plan is assumed by a
successor entity).

       The compensation committee of the Board of Directors will administer the
Stock Purchase Plan. The Board of Directors may amend or terminate the Stock
Purchase Plan. The Stock Purchase Plan is intended to comply with the
requirements of Section 423 of the Internal Revenue of 1986, as amended (the
"Code"). The Board of Directors may terminate the Plan at any time.

  401(K) PLAN

       We maintain the Kirkland's, Inc. Retirement Plan ("401(k) Plan") for the
benefit of our eligible employees. The 401(k) Plan is intended to be qualified
under Code section 401(a) and consists of a
                                        59


401(k) component, a 401(m) matching component and a profit-sharing component.
Employees eligible to participate in the 401(k) Plan are those employees who
have completed at least one year of service and attained the age of 21.

       Under the 401(k) component, participants may elect to defer up to the
maximum permitted by the Code per year to the 401(k) Plan. Under the 401(m)
matching component, we may match each participant's elective deferrals, up to 6%
of compensation. Currently, we match 50% of each participant's elective
deferrals. Under the profit-sharing component, we may make additional
contributions in amounts to be determined by us in our sole discretion. Our
profit-sharing contributions are allocated among eligible participants in
proportion to each participant's compensation.

       Matching contributions and profit-sharing contributions vest ratably over
six years, or earlier upon attainment of the appropriate retirement age, upon
retirement for disability, upon death, or upon termination of the 401(k) Plan.
All assets of the 401(k) Plan are currently invested, subject to
participant-directed elections, in annuity contracts underwritten by ING Aetna
Financial Services.

       Payment of 401(k) Plan benefits are made in cash in the form of a single
lump sum, periodic installments or an annuity. Distribution of a participant's
vested interest generally occurs upon termination of employment (including by
reason of retirement, death or disability).

  SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN

       Following the completion of this offering, we intend to adopt a
non-qualified deferred compensation plan known as a supplemental executive
retirement plan ("SERP"). Only a select group of highly compensated management
employees chosen by the Board of Directors will be eligible to participate in
the SERP. Pursuant to the SERP, participants will be entitled to elect, in
advance, to reduce salary or bonus income and have that reduction credited to an
account under the SERP. To the extent all or a portion of the participant's
deferral relates to amounts that could have been contributed to the 401(k) Plan,
but for the application of certain legal restrictions, we will also credit a
matching contribution amount to the SERP equal to what would have been
contributed to the 401(k) Plan, in the absence of those restrictions.

EMPLOYMENT AGREEMENTS

  CARL KIRKLAND AND ROBERT E. ALDERSON

       In connection with our 1996 recapitalization, we entered into employment
agreements with Carl Kirkland and Robert E. Alderson. Under the terms of these
employment agreements, Mr. Kirkland and Mr. Alderson were employed as officers
of Kirkland's. The employment agreements with Messrs. Kirkland and Alderson have
been extended through June 12, 2002 and negotiations have commenced concerning
the terms on which the agreements will be further extended. Mr. Kirkland's
current salary is $137,500, and he is also entitled to receive $712,500 which
represents interest on his shares of Class C Preferred Stock. Mr. Alderson's
current salary is $275,000, and he is also entitled to receive $149,500 which
represents interest on his shares of Class C Preferred Stock. The payments
representing interest on the Class C Preferred Stock is payable every February 1
in arrears. The payments representing such interest accrued after 1997 have not
been made as a result of subordination provisions under our existing senior
credit facility. A portion of the proceeds of this offering will be used to pay
the stated value of the Class C Preferred Stock and all accrued and unpaid
interest amounts associated with the Class C Preferred Stock, after which no
further interest payments associated with the Class C Preferred Stock will be
paid.

       The employment agreements with Messrs. Kirkland and Alderson also provide
for each executive to receive an annual bonus beginning with the fiscal year
ended December 31, 1996. The bonus includes a performance-based component of up
to $175,000 based on our achievement of projected Adjusted EBITDA targets
established by the Board of Directors, as well as a discretionary component of
up to $75,000. Each executive is entitled to receive the full $175,000
performance-based component of the bonus if we achieve at least 95% of our
projected Adjusted EBITDA target for a particular fiscal year, none of

                                        60


the bonus for achievement of the target for the year at a level of 85% or less,
and a pro rata portion of $175,000 for achievement of the target for the year at
a level of between 85% and 95%. There are no limits on the projected Adjusted
EBITDA target to be established by the Board of Directors. The Board of
Directors may consider performance measures such as team leadership, new store
openings and customer satisfaction in determining the discretionary bonus
component.

       Each of Messrs. Kirkland and Alderson received an option currently
representing the right to purchase 3,950 shares of common stock at a per share
exercise price of $0.45 in connection with our 1996 recapitalization. The
vesting of these options requires that the investors in our 1996
recapitalization achieve a specified internal rate of return on their invested
funds upon an initial public offering or sale of Kirkland's. Because this
offering will not result in the specified internal rate of return, these options
will automatically terminate upon completion of this offering.

       Each of the employment agreements described above also contains
non-competition provisions prohibiting the executive from competing against us
during the term of the employment agreement and for three years thereafter
without our prior written consent. Messrs. Kirkland and Alderson are also
entitled to certain additional benefits (beyond those generally available to our
employees) including an automobile allowance and additional life insurance.

  REYNOLDS C. FAULKNER

       In February 1998, we entered into an employment agreement with Reynolds
C. Faulkner. Mr. Faulkner currently serves as our Executive Vice President and
Chief Financial Officer. Mr. Faulkner currently receives an annual salary of
$240,000 and is eligible to receive an annual bonus of up to $100,000 at the
discretion of the Board of Directors. In addition, Mr. Faulkner received a
signing bonus of $100,000 upon commencement of his employment. The term of Mr.
Faulkner's agreement has been extended through June 12, 2002, and negotiations
have commenced concerning the terms on which the agreement will be further
extended. If Mr. Faulkner's employment is terminated prior to June 12, 2002 by
us without cause or by Mr. Faulkner under specified circumstances, Mr. Faulkner
is entitled to a severance payment equal to the discounted present value of 12
months' salary and benefits, together with a pro-rated annual bonus.

       On February 2, 1998, Mr. Faulkner received a fully vested option for
2,283 shares of our common stock under the 1996 Plan, which is currently
exercisable at a per share exercise price of $95.00. A portion of the shares
purchased upon the exercise of Mr. Faulkner's option will be subject to transfer
restrictions and repurchase rights at our option at the fair market value of the
shares until February 1, 2004. All or part of the transfer restrictions and
repurchase rights will lapse following this offering upon the occurrence of
certain events, such as our sale or a change of control or the termination of
Mr. Faulkner's employment with us by reason of death, disability, termination
without cause or termination by Mr. Faulkner under specified circumstances.

       Mr. Faulkner's employment agreement also contains a non-competition
provision prohibiting him from competing against us during the term of the
employment agreement and for three years thereafter without our prior written
consent. Mr. Faulkner is also entitled to certain additional benefits (beyond
those generally available to our employees) including an automobile allowance
and additional life insurance.

  C. EDMOND WISE, JR. AND H.R. HARVEY

       In December 2000, we entered into an employment agreement with C. Edmond
Wise, Jr. Under the terms of that agreement, Mr. Wise serves as our Senior Vice
President of Store Operations. Mr. Wise currently receives an annual salary of
$190,000, and will be eligible to receive an annual bonus dependent upon the
achievement of budgeted Adjusted EBITDA and other financial performance
criteria. In addition, Mr. Wise received a signing bonus of $20,000. The term of
Mr. Wise's agreement extends until termination by either party at any time with
or without cause.

                                        61


       In June 2001, we entered into an employment agreement with H.R. Harvey.
Under the terms of that agreement, Mr. Harvey serves as our Senior Vice
President of Merchandising at an annual salary of $225,000, and will be eligible
to receive an annual bonus dependent upon the achievement of budgeted Adjusted
EBITDA and other financial performance criteria. In addition, Mr. Harvey
received a signing bonus of $20,000. The term of Mr. Harvey's agreement extends
until termination by either party at any time with or without cause.

       The employment agreements for Mr. Wise and Mr. Harvey also contain
non-competition provisions prohibiting the executive from being, for a period of
two years following termination, connected with management or control of any
business similar to ours involving national or regional chain retail operations
specializing in or having a substantial inventory mix involving home decor.
These non-competition provisions do not restrict the ability of these executives
from working in management positions for department stores.

                                        62


                              CERTAIN TRANSACTIONS

RECAPITALIZATION

       On June 12, 1996, we completed a recapitalization whereby Advent
International Group (through affiliated entities (the "Advent Funds")) became
the largest beneficial owner of our equity. The 1996 recapitalization permitted
certain founding and management shareholders, consisting of Carl Kirkland,
Robert E. Alderson and two other shareholders (collectively, the "Principal
Shareholders"), to realize a portion of the value of their interest in
Kirkland's.

       In connection with our 1996 recapitalization:

       - The Advent Funds together with other investors purchased a majority of
         our common stock and all of our Class A Preferred Stock;

       - We redeemed a portion of our common stock held by the Principal
         Shareholders and all of our common stock held by all of our other
         shareholders; and

       - We reclassified certain shares of our common stock held by the
         Principal Shareholders into shares of our Class B Preferred Stock and
         our Class C Preferred Stock.

       Concurrent with the consummation of our 1996 recapitalization, we issued
an aggregate of $20 million of subordinated notes to a group of institutional
lenders. As of February 2, 2002, the aggregate balance of such subordinated
notes, including accrued and unpaid interest, was $23.8 million. These notes
mature in June 2003 and will be redeemed with a portion of the proceeds of this
offering. We also issued to these institutional lenders warrants to purchase
16,722 shares of our common stock at an exercise price of $0.01 per share.

       The lender of $9.5 million of the outstanding subordinated debt is a
mezzanine and private equity firm with which a member of our Board of Directors,
Alexander S. McGrath, is affiliated. In fiscal 2001, interest in the amount of
$1.5 million was paid to or accrued in favor of the lender affiliated with Mr.
McGrath. In connection with the issuance of the subordinated note to the lender
affiliated with Mr. McGrath, we issued 6,689 warrants to purchase common stock.
These and other warrants held by such lender will be exercised at a price per
share of $0.01 immediately prior to the completion of this offering.

       The lender of $2.1 million of the outstanding subordinated debt is a
private equity investment firm with which another member of our Board of
Directors, John P. Oswald, is affiliated. In fiscal 2001, interest in the amount
of $0.3 million was paid to or accrued in favor of the lender affiliated with
Mr. Oswald. In connection with the issuance of the subordinated note to the
lender affiliated with Mr. Oswald, we issued 1,505 warrants to purchase common
stock. These and other warrants held by such lender will be exercised at a price
per share of $0.01 immediately prior to the completion of this offering.

INDEBTEDNESS TO OFFICER

       On October 15, 1998, we borrowed $5 million from Carl Kirkland, our
current Chairman, pursuant to an unsecured promissory note that was subordinated
to all of our senior indebtedness. The note was originally due as soon as we
would have sufficient cash following the pay down of our existing senior
revolving line of credit, and originally bore interest at the same rate as our
existing senior revolving line of credit. The note was amended and restated on
July 7, 1999 to change the maturity date to June 30, 2001 and the timing of the
interest payments. The note was again amended and restated on December 31, 1999
to change the maturity date to June 30, 2003, to change the interest rate to
12.5% and to provide that, in the event the note was not repaid in full on or
before June 30, 2000, Carl Kirkland would receive warrants to purchase 3,200
shares of our common stock. In August 2000, the loan, together with accrued
interest in the amount of approximately $754,000, was discharged through our
issuance to Mr. Kirkland of 11,111 shares of common stock, 11,111 shares of
Class D Preferred Stock and warrants to purchase 1,389 shares of common stock at
a per share purchase price of $.01. At that time, Mr. Kirkland also

                                        63


purchased additional securities for cash. See "- 2000 Equity Transaction." In
connection with this transaction, Mr. Kirkland agreed to forego receipt of the
warrants to purchase 3,200 shares provided for under the note.

1999 DEBT/EQUITY TRANSACTION

       On July 7, 1999, we borrowed an aggregate of $7.5 million, of which $3.4
million was borrowed from the Advent Funds and $4.1 million was borrowed from
our existing senior lenders. The $4.1 million borrowed from our existing senior
lenders was collateralized by cash and letters of credit supplied by certain of
our shareholders. In connection with this transaction, we issued warrants to
purchase 15,847 shares of common stock to certain of our shareholders as
consideration for their loan (in the case of the Advent Funds) or for posting
cash or a letter of credit as collateral to secure the loan from the senior
lenders. In connection with this borrowing, the following shareholders who are
or were affiliated with members of our Board of Directors or who are or were
holders of at least five percent of our common stock received the following
number of warrants to purchase shares of common stock at a price per share of
$0.01:

<Table>
<Caption>
                                                                   DOLLAR AMOUNT OF
                                                                  LOAN OR COLLATERAL
SHAREHOLDER                                            WARRANTS        PROVIDED
- -----------                                            --------   ------------------
                                                            
Carl Kirkland........................................   1,287         $  608,940
Robert Kirkland......................................   1,287         $  608,940
Global Private Equity II Limited Partnership.........   5,018         $2,375,373
Advent Direct Investment Program Limited
  Partnership........................................   1,962         $  926,992
Advent Partners Limited Partnership..................     179         $   85,642
CT/Kirkland Equity Partners, L.P.....................   1,448         $  685,434
SSM/Kirkland Equity Partners, L.P....................   1,738         $  822,485
Capital Resource Lenders II, L.P.....................   1,089         $  515,580
Capital Trust Investments, Ltd.......................     245         $  115,975
</Table>

REORGANIZATION

       Prior to December 31, 1999, we operated our stores through separate
corporations (ranging as high as 206 corporations) under common ownership and
through a wholly-owned subsidiary. On December 31, 1999, we reorganized by
merging each of the separate corporations that operated our stores and a
wholly-owned subsidiary into a newly formed subsidiary of Kirkland's. In
conjunction with the reorganization, we issued 206 additional shares of our
common stock, 2,939,230 additional shares of our Class A Preferred Stock,
1,019,535 additional shares of our Class B Preferred Stock and 541,771
additional shares of our Class C Preferred Stock to all of our then-existing
shareholders in the same proportion as their ownership interests in each such
class prior to the merger.

2000 EQUITY TRANSACTION

       On August 8, 2000, we issued $20 million of our Class D Preferred Stock
and common stock to certain of our then-existing shareholders. In this
transaction, (1) we received $7.5 million in cash, including $3.8 million from
the Advent Funds and $3.7 million from Carl Kirkland, and issued 16,667 shares
of common stock and 16,667 shares of Class D Preferred Stock, (2) Carl
Kirkland's $5 million note originally issued on October 15, 1998 was cancelled
and we issued to him 11,111 shares of common stock and 11,111 shares of Class D
Preferred Stock and (3) the $7.5 million loan from July 7, 1999 was repaid
through our existing senior lenders drawing on the $4.1 million of cash
collateral posted by certain of our shareholders in exchange for our issuance of
securities to the shareholders, and the Advent Funds converting their $3.4
million loan into newly issued securities. In these transactions, we issued
16,667 shares of common stock and 16,667 shares of Class D Preferred Stock to
our shareholders at a purchase price of $0.01 per share for the 44,445 shares of
common stock and $449.99 per share for the

                                        64


44,445 shares of Class D Preferred Stock. In consideration for the purchase of
these shares, we also issued 5,555 warrants to purchase common stock at a price
per share of $0.01. The following table lists the number of shares of common
stock, shares of Class D Preferred Stock and warrants issued to shareholders who
are or were affiliated with members of our Board of Directors or who are or were
holders of at least five percent of our common stock:

<Table>
<Caption>
                                          COMMON       CLASS D                   PURCHASE
SHAREHOLDER                               STOCK    PREFERRED STOCK   WARRANTS   PRICE PAID
- -----------                               ------   ---------------   --------   ----------
                                                                    
Carl Kirkland(1)........................  20,686       20,686         2,586     $9,308,940
Robert Kirkland.........................  1,353         1,353           169     $  608,940
Global Private Equity II Limited
  Partnership ..........................  13,510       13,510         1,688     $6,079,317
Advent Direct Investment Program Limited
  Partnership...........................  2,060         2,060            51     $1,023,048
Advent Partners Limited Partnership.....    403           403           257     $   85,642
CT/Kirkland Equity Partners, L.P. ......  1,781         1,781           223     $  801,409
SSM/Kirkland Equity Partners, L.P. .....  1,828         1,828           228     $  822,485
Capital Resource Lenders II, L.P. ......  1,146         1,146           143     $  515,580
</Table>

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

(1) $5 million of the purchase price for Carl Kirkland was paid through the
    cancellation of $5 million of subordinated indebtedness owed by Kirkland's
    to Mr. Kirkland. See " - Indebtedness to Officer."

2001 DIVIDEND AGREEMENT

       In connection with the June 2001 amendment to our senior subordinated
notes, we amended our charter in order to reduce the dividend rate on our Class
A Preferred Stock and Class D Preferred Stock from 10% to 4%. We also agreed to
use our best efforts to obtain the necessary shareholder consent to amend the
charter to similarly reduce the dividend on our Class B Preferred Stock.
Although we could not get the requisite shareholder consent, in October 2001 we
entered into a Dividend Rate Agreement with Carl Kirkland and Robert E. Alderson
in which these two shareholders agreed to reduce the dividend on their Class B
Preferred Stock to 4%.

PRE-OFFERING TRANSACTIONS

       Preferred Stock.  As of the date of this prospectus, we have four classes
of preferred stock. The Class A Preferred Stock, the Class B Preferred Stock and
the Class D Preferred Stock currently accrue dividends at rates varying from 4%
to 10% per year compounded quarterly. Interest associated with the Class C
Preferred Stock currently accrues at a rate of 9% per year, compounded
semi-annually. No dividends have been paid on the Class A Preferred Stock, the
Class B Preferred Stock or the Class D Preferred Stock. The interest associated
with the outstanding Class C Preferred Stock that has accrued after 1997 has not
been paid as a result of subordination provisions under our existing senior
credit facility. Upon completion of this offering, the Class A Preferred Stock,
the Class B Preferred Stock and the Class D Preferred Stock become convertible
into common stock at the election of the holders and redeemable at our election,
and the Class C Preferred Stock becomes mandatorily redeemable. Kirkland
Holdings LLC owns all of the Class A Preferred Stock. Carl Kirkland, Robert E.
Alderson and Robert Kirkland own all of the Class B Preferred Stock and Class C
Preferred Stock. Carl Kirkland, Robert Kirkland, the Advent Funds, certain other
shareholders and certain of our subordinated lenders own the Class D Preferred
Stock.

       Conversion and Redemption of Preferred Stock.  Pursuant to the terms of
our charter, immediately prior to completion of this offering and as a part of
the Pre-Offering Transactions, $          million of the aggregate stated value
and accrued dividends of the outstanding shares of Class A Preferred Stock,
Class B Preferred Stock and Class D Preferred Stock will be converted into
shares of common stock. In addition, immediately prior to the completion of this
offering, our warrantholders will exercise all outstanding warrants to purchase
38,124 shares of common stock at a

                                        65


nominal exercise price. Also pursuant to our charter, although not part of the
Pre-Offering Transactions, we will redeem from our current shareholders all of
the outstanding shares of Class C Preferred Stock for an aggregate of
$       million (including approximately $          of amounts classified as
interest associated with the Class C Preferred Stock), to be paid from the net
proceeds of this offering. See "Use of Proceeds."

       The number of shares of common stock issuable upon conversion of
$       million of the aggregate stated value and accrued dividends of the Class
A Preferred Stock, the Class B Preferred Stock and the Class D Preferred Stock
will equal the aggregate stated value of $       million plus accrued dividends
($       million at February 2, 2002) on the preferred stock, divided by the
actual initial public offering price. Assuming an initial public offering price
of $          and a consummation of this offering on           ,
          shares of common stock will be issued to our current shareholders for
their Class A Preferred Stock, Class B Preferred Stock and Class D Preferred
Stock. If the initial public offering price is $          (i.e., the top of the
estimated initial public offering price range), the number of shares of common
stock issuable upon such conversion will be           , and if the initial
public offering price is $          (i.e., the bottom of the estimated initial
public offering price range), the number of shares of common stock issuable upon
such conversion will be           .

       Charter Amendment and Stock Split.  In order to implement the above
transactions, we will affect a           -for-one stock split of our common
stock prior to the consummation of this offering and we will amend and restate
our charter to provide for an authorized capitalization of 100,000,000 shares of
common stock and 10,000,000 shares of preferred stock. Following the
consummation of this offering and the redemption of the Class C Preferred Stock,
there will be           shares of common stock outstanding and no shares of
preferred stock outstanding.

USE OF PROCEEDS

       Carl Kirkland, Robert E. Alderson and Robert Kirkland own all of the
shares of the Class C Preferred Stock. A portion of the proceeds to Kirkland's
from this offering will be used to redeem all of the Class C Preferred Stock. As
a result, Carl Kirkland will receive $          , Robert E. Alderson will
receive $          and Robert Kirkland will receive $          .

       A portion of the proceeds to Kirkland's from this offering will be used
to redeem a portion of the outstanding shares of Class A Preferred Stock, Class
B Preferred Stock and Class D Preferred Stock. The following table lists the
number of shares of Class A Preferred Stock, Class B Preferred Stock and Class D
Preferred Stock being redeemed, as well as the amount of proceeds from this
offering being received, from shareholders who are affiliated with members of
our Board of Directors or who are holders of at least five percent of our common
stock:

<Table>
<Caption>
                              CLASS A PREFERRED   CLASS B PREFERRED   CLASS D PREFERRED
SHAREHOLDER                         STOCK               STOCK               STOCK         PROCEEDS
- -----------                   -----------------   -----------------   -----------------   --------
                                                                              
Carl Kirkland...............                                                               $
Robert E. Alderson..........                                                               $
Robert Kirkland.............                                                               $
Global Private Equity II
  Limited Partnership ......                                                               $
Advent Direct Investment
  Program Limited
  Partnership...............                                                               $
Advent Partners Limited
  Partnership...............                                                               $
CT/Kirkland Equity Partners,
  L.P. .....................                                                               $
SSM Venture Partners,
  L.P. .....................                                                               $
Capital Resource Lenders II,
  L.P. .....................                                                               $
</Table>

                                        66


SHAREHOLDERS AGREEMENT

       We have entered into a shareholders agreement with our shareholders.
Pursuant to this agreement, certain seats on our Board of Directors have
historically been reserved for nominees of certain shareholders. We have agreed
to take all necessary actions to cause the Board of Directors to be comprised
of, subject to certain conditions, (1) two representatives nominated by Advent
International Group and (2) one nominee of each of Capital Trust Investments,
Ltd., Carl Kirkland, Robert E. Alderson, SSM Venture Partners, L.P. and Capital
Resource Lenders II, L.P. The agreement will terminate upon consummation of this
offering.

CONSULTING AGREEMENT

       In connection with our 1996 recapitalization, we entered into a
consulting agreement with Robert Kirkland, a shareholder of Kirkland's and a
cousin of our Chairman. Under the provisions of the consulting agreement, Mr.
Kirkland provides consulting services and advice regarding purchasing and
marketing of merchandise, leasing, store selection, operations, internal
management and other matters. The agreement provides for an annual consulting
fee of $679,000 and a term expiring in June 2003. The consulting fee is
classified as interest associated with the Class C Preferred Stock held by Mr.
Kirkland. The consulting agreement automatically terminates upon the occurrence
of certain events, including our sale, a change of control or a Qualified Public
Offering. This offering will constitute a Qualified Public Offering, and,
accordingly, Mr. Kirkland's consulting agreement will automatically terminate
upon the completion of this offering. We do not intend to renew the consulting
arrangement with Mr. Kirkland following this offering.

INVENTORY PURCHASES FROM SIGNIFICANT SHAREHOLDER

       We purchase inventory from a wholesaler previously owned by Robert
Kirkland, a shareholder of Kirkland's and a cousin of our Chairman. See
"Principal and Selling Shareholders." These purchases aggregated approximately
$332,000 during fiscal 2001, $128,000 during fiscal 2000 and $237,000 during
fiscal 1999.

INVENTORY PURCHASES FROM A FORMER AFFILIATE

       In past years we purchased inventory from a manufacturer of which Advent
International Group was a significant shareholder until November 1999. These
purchases aggregated approximately $5,000 during fiscal 2000 and $292,000 during
fiscal 1999. We purchased no inventory from such manufacturer in fiscal 2001 and
no longer purchase inventory from them. Advent International Group, which
(through the Advent Funds) is a member in Kirkland Holdings L.L.C., one of our
principal shareholders, used to be a significant shareholder of such
manufacturer. Two of our directors, David M. Mussafer and John P. Oswald, were
members of the Board of Directors of such manufacturer until November 1999. Mr.
Mussafer and Mr. Oswald are also affiliated with members of Kirkland Holdings
L.L.C. See "Principal and Selling Shareholders."

CHARTER OF AIRPLANES

       We rent aircraft for business travel from a company owned by Carl
Kirkland. We spent $23,000 for the rental of aircraft from this company in
fiscal 2001, $92,000 in fiscal 2000 and $63,000 in fiscal 1999.

RELATIONSHIP WITH SUNTRUST ROBINSON HUMPHREY

       SunTrust Robinson Humphrey, a division of SunTrust Capital Markets, Inc.,
is one of the underwriters in this offering and it or its predecessor firm, The
Robinson-Humphrey Company, LLC, has from time to time provided us investment
banking services, including services rendered in connection with our 1996
recapitalization, and may continue to provide such services in the future.

       We consider the terms of our transactions described in the preceding four
paragraphs to be at arms length and reasonably equivalent to terms we could
obtain through negotiations with an unaffiliated third party under similar
economic conditions.

                                        67


                       PRINCIPAL AND SELLING SHAREHOLDERS

       The following table sets forth certain information regarding the
beneficial ownership of our common stock at February 2, 2002 (assuming that the
Pre-Offering Transactions had occurred as of February 2, 2002) by (i) each
director and Named Executive Officer, (ii) each person known by us to
beneficially own more than 5% of our common stock, (iii) each selling
shareholder and (iv) all directors and executive officers as a group, both
before and after giving effect to the sale of common stock in this offering. As
of such date, and based on the foregoing assumption, there were
shares of common stock outstanding before giving effect to the sale of common
stock in this offering and                shares outstanding after giving effect
to the sale of common stock in this offering and the redemption of certain
shares with a portion of the proceeds of this offering.

<Table>
<Caption>
                                                                                      SHARES BENEFICIALLY
                                                                                        OWNED AFTER THE
                                            NUMBER OF SHARES                                OFFERING
                                           BENEFICIALLY OWNED     SHARES TO BE SOLD   --------------------
NAME                                      PRIOR TO THE OFFERING    IN THE OFFERING    NUMBER    PERCENTAGE
- ----                                      ---------------------   -----------------   -------   ----------
                                                                                    
Carl Kirkland(1)........................           5,877
  805 N. Parkway
  Jackson, TN 38305
Robert E. Alderson(2)...................          34,518
  805 N. Parkway
  Jackson, TN 38305
Reynolds C. Faulkner(3).................           2,283
H.R. Harvey.............................              --                 --                           *
C. Edmond Wise, Jr......................              --                 --                           *
David M. Mussafer(4)....................          69,181
  75 State Street
  Boston, MA 02109
R. Wilson Orr, III(5)...................           9,660
  845 Crossover Lane, Suite 140
  Memphis, TN 38117
John P. Oswald(6).......................          14,114
  757 Fifth Avenue, 22nd Floor
  New York, NY 10017
Alexander S. McGrath(7).................           9,067
Murray Spain............................              --                 --                           *
Kirkland Holdings L.L.C.(8).............          68,553
  75 State Street
  Boston, MA 02109
Advent International Group(9)(10)(11)...          69,181
  75 State Street
  Boston, MA 02109
Capital Trust Investments, Ltd.(12).....           1,750
CT/Kirkland Equity Partners, L.P.(13)...          12,364
  757 Fifth Avenue, 22nd Floor
  New York, NY 10017
R-H Capital Partners, L.P.(14)..........           4,524
SSM Venture Partners, L.P.(15)..........           9,660
  845 Crossover Lane, Suite 140
  Memphis, TN 38117
TCW/Kirkland Equity Partners,
  L.P.(16)..............................           1,505
</Table>

                                        68


<Table>
<Caption>
                                                                                      SHARES BENEFICIALLY
                                                                                        OWNED AFTER THE
                                            NUMBER OF SHARES                                OFFERING
                                           BENEFICIALLY OWNED     SHARES TO BE SOLD   --------------------
NAME                                      PRIOR TO THE OFFERING    IN THE OFFERING    NUMBER    PERCENTAGE
- ----                                      ---------------------   -----------------   -------   ----------
                                                                                    
The Marlborough Capital Investment Fund,
  L.P.(17)..............................           3,177
Robert E. Kirkland(18)..................          10,727
  c/o Kirkland's, Inc.
  805 N. Parkway
  Jackson, TN 38305
Capital Resource Lenders II, L.P.(19)...           9,067
Allied Capital Corporation(20)..........           7,254
All executive officers and directors as
  a group (10 persons)(21)..............         144,700
</Table>

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

 *  Represents less than 1% of the outstanding shares of common stock.

 (1) Includes warrants to purchase 3,873 shares of common stock and
                  shares of common stock to be issued upon conversion of Class B
     Preferred Stock and Class D Preferred Stock. Also includes 2,004 shares of
     common stock held by Mr. Kirkland as Trustee for the benefit of the
     children of Robert E. Alderson.

 (2) Includes 5,914 shares of common stock and              shares of common
     stock to be issued upon conversion of Class B Preferred Stock. Also
     includes 28,604 shares of common stock held by Mr. Alderson as Trustee for
     the benefit of the children of Carl Kirkland.

 (3) All of the shares of common stock beneficially owned by Mr. Faulkner are
     issuable upon exercise of stock options granted by Kirkland's.

 (4) In its capacity as the manager of funds affiliated with Advent
     International Group, Advent International Corporation exercises sole voting
     and investment power with respect to the 60,026 shares of common stock,
     warrants to purchase 9,155 shares of common stock and          shares of
     common stock issuable upon the conversion of Class A Preferred Stock and
     Class D Preferred Stock beneficially owned by the Advent Funds and,
     accordingly, Advent International Group may be deemed to beneficially own
     such shares. As a result, Mr. Mussafer, one of our directors and a Managing
     Director of Advent International Corporation, may be deemed to beneficially
     own these shares. See also note (8) below. If the underwriters'
     overallotment option is exercised in full,              of the shares which
     may be deemed to be beneficially owned by Advent International Group will
     be sold, as a result of which Mr. Mussafer may be deemed to beneficially
     own              shares of common stock, or     % of the common stock then
     outstanding, following this offering. Mr. Mussafer disclaims beneficial
     ownership of all shares held by the Advent Funds other than the 148 shares
     that are indirectly beneficially owned by Mr. Mussafer.

 (5) Mr. Orr may be deemed to beneficially own 1,219 shares of common stock,
     warrants to purchase 1,311 shares of common stock and              shares
     of common stock issuable upon conversion of Class D Preferred Stock held by
     SSM Venture Partners, L.P. and 7,130 shares of common stock and
                  shares of common stock issuable upon conversion of Class A
     Preferred Stock which SSM Venture Partners, L.P. beneficially owns as a
     member of Kirkland Holdings L.L.C. Mr. Orr, one of our directors, is a
     partner of SSM Corporation which is an affiliate of SSM Venture Partners,
     L.P. If the underwriters' overallotment option is exercised in full,
                  of the shares owned by SSM Venture Partners, L.P. will be
     sold, as a result of which Mr. Orr may be deemed to beneficially own
                  shares of common stock, or     % of the common stock then
     outstanding, after this offering.

 (6) Mr. Oswald may be deemed to beneficially own warrants to purchase 1,750
     shares of common stock held by Capital Trust Investments, Ltd., 1,781
     shares of common stock, warrants to purchase 1,671 shares of common stock
     and     shares of common stock issuable upon conversion of Class D
     Preferred Stock held by CT/Kirkland Equity Partners, L.P. and 8,912 shares
     of common stock and              shares of common stock issuable upon
     conversion of Class A Preferred Stock which CT/Kirkland Equity Partners,
     L.P. beneficially owns as a member of Kirkland Holdings L.L.C. Mr. Oswald,
     one of our directors, is a partner of CT Capital International which is an
     affiliate of Capital Trust Investments, Ltd. and CT/Kirkland Equity
     Partners, L.P. If the underwriters' overallotment option is exercised in
     full,              of the shares owned by CT/Kirkland Equity Partners, L.P.
     will be sold, as a result of which Mr. Oswald may be deemed to beneficially
     own              shares of common stock, or     % of the common stock then
     outstanding, following this offering.

                                        69


 (7) Mr. McGrath may be deemed to beneficially own 1,146 shares of common stock,
     warrants to purchase 7,921 shares of common stock and              shares
     of common stock issuable upon the conversion of Class D Preferred Stock
     held by Capital Resource Lenders II, L.P. Mr. McGrath, one of our
     directors, is a general partner of Capital Resource Partners II, L.P., the
     general partner of Capital Resource Lenders II, L.P. If the underwriters'
     overallotment option is exercised in full       of the shares owned by
     Capital Resource Lenders II, L.P. will be sold, as a result of which Mr.
     McGrath may be deemed to beneficially own       shares of common stock, or
              % of the common stock then outstanding, following this offering.

 (8) Includes 68,553 shares of common stock and              shares of common
     stock issuable upon conversion of Class A Preferred Stock. The members of
     Kirkland Holdings L.L.C. which are affiliated with us, and their beneficial
     ownership of the shares of common stock held by Kirkland Holdings L.L.C.
     (expressed as a percentage), are Advent Direct Investment Program Limited
     Partnership (17.58%), Global Private Equity II Limited Partnership
     (45.06%), Advent Partners Limited Partnership (1.62%), SSM Venture
     Partners, L.P. (10.40052%) and CT/Kirkland Equity Partners, L.P. (13.00%).
     Kirkland Holdings L.L.C. will be dissolved immediately prior to completion
     of this offering and all of our shares that are owned by Kirkland Holdings
     L.L.C. will be distributed to its members.

 (9) Includes 13,510 shares of common stock,              shares of common stock
     issuable upon exercise of Class D Preferred Stock and warrants to purchase
     6,706 shares of common stock and 30,890 shares of common stock and
                  shares of common stock issuable upon the conversion of Class A
     Preferred Stock which Global Private Equity II Limited Partnership
     beneficially owns as a member of Kirkland Holdings L.L.C. David Mussafer,
     one of our directors, is an affiliate of Global Private Equity II Limited
     Partnership. See Note 4. If the underwriters' overallotment option is
     exercised in full,              of the shares beneficially owned by Global
     Private Equity II Limited Partnership will be sold, as a result of which it
     will beneficially own              shares of common stock, or     % of the
     common stock then outstanding, following this offering.

(10) Includes 2,060 shares of common stock,              shares of common stock
     issuable upon exercise of Class D Preferred Stock and warrants to purchase
     2,013 shares of common stock and 12,052 shares of common stock and
                  shares of common stock issuable upon the conversion of Class A
     Preferred Stock which Advent Direct Investment Program Limited Partnership
     beneficially owns as a member of Kirkland Holdings L.L.C. David Mussafer,
     one of our directors, is an affiliate of Advent Direct Investment Program
     Limited Partnership. See Note 4. If the underwriters' overallotment option
     is exercised in full,              of the shares beneficially owned by
     Advent Direct Investment Program Limited Partnership will be sold, as a
     result of which it will beneficially own              shares of common
     stock, or     % of the common stock then outstanding, following this
     offering.

(11) Includes 403 shares of common stock,              shares of common stock
     issuable upon exercise of Class D Preferred Stock and warrants to purchase
     436 shares of common stock and 1,111 shares of common stock and
                  shares of common stock issuable upon the conversion of Class A
     Preferred Stock which Advent Partners Limited Partnership beneficially owns
     as a member of Kirkland Holdings L.L.C. David Mussafer, one of our
     directors, is an affiliate of Advent Partners Limited Partnership. See Note
     4. If the underwriters' overallotment option is exercised in full,
                  of the shares beneficially owned by Advent Partners Limited
     Partnership will be sold, as a result of which it will beneficially own
                  shares of common stock, or     % of the common stock then
     outstanding, following this offering.

(12) Consists of warrants to purchase 1,750 shares of common stock. John Oswald,
     one of our directors, is an affiliate of Capital Trust Investments, Ltd.
     See Note 6. If the underwriters' overallotment option is exercised in full,
                  of the shares owned by Capital Trust Investments, Ltd. will be
     sold, as a result of which it will own              shares of common stock,
     or       % of the common stock then outstanding.

(13) Includes 1,781 shares of common stock,              shares of common stock
     issuable upon exercise of Class D Preferred Stock and warrants to purchase
     1,671 shares of common stock and 8,912 shares of common stock and
                  shares of common stock issuable upon the conversion of Class A
     Preferred Stock which CT/Kirkland Equity Partners, L.P. beneficially owns
     as a member of Kirkland Holdings L.L.C. John Oswald, one of our directors,
     is an affiliate of CT/Kirkland Equity Partners, L.P. See Note 6. If the
     underwriters' overallotment option is exercised in full,              of
     the shares beneficially owned by CT/Kirkland Equity Partners, L.P. will be
     sold, as a result of which it will beneficially own              shares of
     common stock, or     % of the common stock then outstanding, following this
     offering.

(14) Includes 571 shares of common stock,              shares of common stock
     issuable upon exercise of Class D Preferred Stock and warrants to purchase
     614 shares of common stock and 3,339 shares of common stock and
                  shares of common stock issuable upon the conversion of Class A
     Preferred Stock which

                                        70


     R-H Capital Partners, L.P. beneficially owns as a member of Kirkland
     Holdings L.L.C. If the underwriters' overallotment option is exercised in
     full,              of the shares beneficially owned by R-H Capital
     Partners, L.P. will be sold, as a result of which it will beneficially own
                   shares of common stock, or     % of the common stock then
     outstanding, following this offering.

(15) Includes 1,219 shares of common stock,              shares of common stock
     issuable upon exercise of Class D Preferred Stock and warrants to purchase
     1,311 shares of common stock and 7,130 shares of common stock and
                  shares of common stock issuable upon the conversion of Class A
     Preferred Stock which SSM Venture Partners, L.P. beneficially owns as a
     member of Kirkland Holdings L.L.C. R. Wilson Orr III, one of our directors,
     is an affiliate of SSM Venture Partners, L.P. See Note 5. If the
     underwriters' overallotment option is exercised in full,              of
     the shares beneficially owned by SSM Venture Partners, L.P. will be sold,
     as a result of which it will beneficially own              shares of common
     stock, or     % of the common stock then outstanding, following this
     offering.

(16) Includes 190 shares of common stock,              shares of common stock
     issuable upon exercise of Class D Preferred Stock and warrants to purchase
     204 shares of common stock and 1,111 shares of common stock and
                  shares of common stock issuable upon the conversion of Class A
     Preferred Stock which TCW/Kirkland Equity Partners, L.P. beneficially owns
     as a member of Kirkland Holdings L.L.C. If the underwriters' overallotment
     option is exercised in full,              of the shares beneficially owned
     by TCW/Kirkland Equity Partners, L.P. will be sold, as a result of which it
     will beneficially own              shares of common stock, or     % of the
     common stock then outstanding, following this offering.

(17) Consists of warrants to purchase 3,177 shares of common stock. If the
     underwriters' overallotment option is exercised in full,              of
     the shares owned by The Marlborough Capital Investment Fund, L.P. will be
     sold, as a result of which it will own              shares of common stock,
     or     % of the common stock then outstanding, following this offering.

(18) Includes 9,271 shares of common stock, 1,456 shares of common stock
     issuable upon the exercise of warrants and              shares of common
     stock upon the conversion of Class B Preferred Stock and Class D Preferred
     Stock. If the underwriters' overallotment option is exercised in full,
     of the shares owned by Mr. Kirkland will be sold, as a result of which he
     will own     shares of common stock, or     % of the common stock then
     outstanding, following this offering.

(19) Includes 1,146 shares of common stock, 7,921 shares of common stock
     issuable upon the exercise of warrants and              shares of common
     stock upon the conversion of Class D Preferred Stock. Alexander McGrath,
     one of our directors, is an affiliate of Capital Resource Lenders II, L.P.
     See Note 7. If the underwriters' overallotment option is exercised in full,
         of the shares owned by Capital Resource Lenders II, L.P. will be sold,
     as a result of which it will own     shares of common stock, or     % of
     the common stock then outstanding, following this offering.

(20) Includes 917 shares of common stock,       shares of common stock issuable
     upon exercise of Class D Preferred Stock and warrants to purchase 6,337
     shares of common stock. If the underwriters' overallotment option is
     exercised in full,              of the shares owned by Allied Capital
     Corporation will be sold, as a result of which it will own       shares of
     common stock, or     % of the common stock then outstanding, following this
     offering.

(21) Includes 125,891 shares of common stock, 2,283 shares of common stock
     issuable upon the exercise of stock options, 16,526 shares of common stock
     issuable upon the exercise of warrants and          shares of common stock
     issuable upon the conversion of Class A Preferred Stock, Class B Preferred
     Stock and Class D Preferred Stock beneficially owned in the aggregate by
     our executive officers and our directors. If the underwriters'
     overallotment option is exercised in full,              of the shares
     subject thereto beneficially owned by our directors and our executive
     officers will be sold, as a result of which they will beneficially own
                  shares of common stock, or     % of the common stock then
     outstanding, following this offering.

                                        71


                          DESCRIPTION OF CAPITAL STOCK

GENERAL

       Upon completion of this offering, our authorized capital stock will
consist of 100,000,000 shares of common stock, no par value, and 10,000,000
shares of preferred stock, no par value. Upon completion of this offering, there
will be no preferred stock outstanding, as all of the outstanding preferred
stock will be converted into shares of common stock or will be redeemed with a
portion of the net proceeds of this offering. See "Use of Proceeds" and "Certain
Transactions - Pre-Offering Transactions."

       Upon the completion of this offering, there will be                shares
of common stock issued and outstanding and                shares of common stock
reserved for issuance under our employee benefits plans, including 15,570 shares
issuable upon the exercise of options that will be outstanding upon the
completion of this offering. As of the date of this prospectus, we have 136,981
shares of common stock, 38,124 warrants to purchase common stock, 3,007,630
shares of Class A Preferred Stock, 1,043,235 shares of Class B Preferred Stock,
558,893 shares of Class C Preferred Stock and 44,445 shares of Class D Preferred
Stock issued and outstanding. Pursuant to the Pre-Offering Transactions which
will take place immediately prior to completion of this offering, $
million of the aggregate stated value and accrued dividends of the outstanding
shares of Class A Preferred Stock, Class B Preferred Stock and Class D Preferred
Stock will be converted into shares of common stock. All of our outstanding
warrants will be exercised for common stock and then all outstanding shares of
common stock will be split on a      -for-one basis into                shares
of common stock. All of the outstanding shares of the Class C Preferred Stock
will be redeemed with a portion of our net proceeds of this offering. See "Use
of Proceeds" and "Certain Transactions - Pre-Offering Transactions."

COMMON STOCK

       The holders of common stock are entitled to one vote for each share held
of record on each matter submitted to a vote of shareholders. All holders of
common stock are entitled to share equally in dividends declared on our common
stock. See "Dividend Policy." Stock dividends may be paid on common stock,
whether or not there are shares of preferred stock outstanding. In the event of
any voluntary or involuntary liquidation, dissolution or winding up of
Kirkland's, after payment has been made to the holders of shares of preferred
stock, if any, for the full amount to which they are entitled, the holders of
the shares of common stock are entitled to share equally in the assets available
for distribution.

       We and the selling shareholders are selling common stock in this
offering. All currently outstanding shares of common stock are, and upon
issuance, the shares of common stock being sold by us in this offering will be,
duly authorized, validly issued, fully paid and non-assessable.

       The rights, preferences and privileges of holders of common stock are
subject to, and may be adversely affected by, the rights of the holders of
shares of any series of preferred stock that we may designate and issue in the
future. See "Risk Factors - Our charter and bylaw provisions and certain
provisions of Tennessee law may make it difficult in some respects to cause a
change in control of Kirkland's and replace incumbent management."

PREFERRED STOCK

       Pursuant to our amended and restated charter to be filed prior to the
completion of this offering, the Board of Directors will be authorized, without
further action by the shareholders, to issue up to 10,000,000 shares of
preferred stock in one or more series or classes and to establish the
designations, preferences, qualifications, privileges, limitations,
restrictions, options, conversion rights and other special or relative rights of
any series of preferred stock so issued. The issuance of shares of preferred
stock could adversely affect the voting power and other rights of holders of
common stock. Because the Board of Directors without shareholder action may fix
the terms of the preferred stock, the preferred stock could be issued quickly
with terms designed to defeat a proposed takeover of Kirkland's, or to make the
removal of our management more difficult. The authority to issue preferred stock
or rights to purchase preferred stock
                                        72


could be used to discourage a change in control of Kirkland's. Our management is
not aware of any such threatened transaction to obtain control of Kirkland's,
and the Board of Directors has no current plans to designate and issue any
shares of preferred stock.

WARRANTS

       There are currently an aggregate of 38,124 warrants to purchase shares of
common stock outstanding. All of these warrants are currently exercisable and
their exercise price is $0.01 per share, subject to certain anti-dilution
adjustment provisions. Prior to the consummation of this offering, all of our
warrantholders will exercise all of their warrants. This offering will not
trigger any of the anti-dilution adjustment provisions in the warrants. "See
Certain Transactions -- Pre-Offering Transactions."

LIMITATION OF DIRECTORS' LIABILITY

       The charter provides that none of our directors will be personally liable
to us or any of our shareholders for monetary damages for breach of any
fiduciary duty except for liability arising from (i) any breach of a director's
duty of loyalty to us or our shareholders, (ii) any acts or omissions not in
good faith or which involve intentional misconduct or a knowing violation of law
or (iii) any unlawful distributions. We believe this provision will assist us in
securing and maintaining the services of qualified non-employee directors.

REGISTRATION RIGHTS

       Pursuant to a registration rights agreement, by and among us and our
shareholders, the holders of           shares of our common stock will be
entitled to register these shares under the Securities Act.

       Under the registration rights agreement, holders may demand that we file
a registration statement under the Securities Act covering some or all of the
holders' registrable securities. The registration rights agreement limits the
number of demand registrations that we are required to make on behalf of the
holders, and also requires a minimum anticipated price to the public of $5
million. In an underwritten offering, the managing underwriter has the right,
subject to specified conditions, to limit the number of registrable securities
if it is believed such registrations will exceed the number that can be sold at
the desired price. In such a case, mezzanine warrantholders have priority in
registration over other holders of registrable securities.

       In addition, holders have "piggyback" registration rights. If we propose
to register any of our equity securities under the Securities Act other than
pursuant to demand registration rights noted above or specified excluded
registrations, holders may require us to include all or a portion of their
registrable securities in the registration and in any related underwriting. In
an underwritten offering, the managing underwriter, if any, has the right,
subject to specified conditions, to limit the number of registrable securities.
Additionally, such piggyback registrations are subject to delay or termination
of the registration. Holders have requested that      of their shares of common
stock be registered for sale in this offering.

       The holders also have unlimited rights to require us to register their
shares on Form S-3 once we are eligible to use such form.

       In general, we will bear all fees, costs and expenses of registrations,
other than underwriting discounts and commissions.

ANTI-TAKEOVER EFFECT OF CHARTER AND BYLAW PROVISIONS AND TENNESSEE LAWS

       Our charter and bylaws as well as Tennessee law contain various
provisions intended to (i) promote stability of our shareholder base and (ii)
render more difficult certain unsolicited or hostile attempts to take us over
which could disrupt us, divert the attention of our directors, officers and
employees and adversely affect the independence and integrity of our business. A
summary of these provisions of the charter, bylaws and Tennessee law is set
forth below.

                                        73


       Classified Board; Removal of Directors.  Pursuant to the charter, our
Board of Directors may consist of between three and 15 members, as determined
from time to time by the Board of Directors. The directors will be divided into
three classes, each class to consist as nearly as possible of one-third of the
directors. Directors elected by shareholders at an annual meeting of
shareholders will be elected by a plurality of all votes cast at such annual
meeting. Initially, the terms of office of the three classes of directors will
expire, respectively, at the annual meeting of shareholders in 2003, 2004 and
2005. After the expiration of the terms of the initial classified Board of
Directors, the terms of the successors of each of the three classes of directors
will expire three years from the year of their respective election.

       The charter provides that except as otherwise provided for or fixed by or
pursuant to an amendment to the charter setting forth the rights of the holders
of any class or series of preferred stock, newly created directorships resulting
from any increase in the number of directors and any vacancies on our Board of
Directors resulting from death, resignation, disqualification, removal or other
cause will be filled by the affirmative vote of a majority of the remaining
directors then in office, even though less than a quorum of the Board of
Directors, or by a sole remaining director. Any director elected in accordance
with the preceding sentence will hold office until the next annual meeting of
shareholders and until such director's successor is elected and qualified. At
such next annual meeting, the shareholders shall elect a director to serve the
remaining term of the newly created or vacated directorship and until such
director's successor shall have been duly elected and qualified. No decrease in
the number of directors constituting our Board of Directors will shorten the
term of any incumbent director. Subject to the rights of holders of any
preferred stock, any director may be removed from office only for cause and only
after a finding of cause by a majority of the Board of Directors (excluding the
director subject to removal) followed by the affirmative vote of the holders of
at least 80% of the voting power of all of our outstanding capital stock
entitled to vote generally in the election of directors, voting together as a
single class.

       These provisions of the charter preclude a third party from removing
incumbent directors and simultaneously gaining control of our Board of Directors
by filling the vacancies created by removal with its own nominees. Under the
classified board provisions described above, it would take at least two
elections of directors for any individual or group to gain control of our Board
of Directors. Accordingly, these provisions could discourage a third party from
initiating a proxy contest, making a tender offer or otherwise attempting to
gain control of Kirkland's.

       Special Shareholders' Meetings and Right to Act by Written Consent.  The
charter and the bylaws provide that a special meeting of shareholders may be
called only by our Chairman or our President or upon a resolution adopted by a
majority of the entire Board of Directors. Shareholders are not generally
permitted to call, or to require that the Board of Directors call, a special
meeting of shareholders pursuant to the terms of the charter. Moreover, the
business permitted to be conducted at any special meeting of shareholders is
limited to the business brought before the meeting pursuant to the notice of the
meeting given by Kirkland's. Tennessee law provides that shareholders may act by
written consent if all shareholders entitled to vote are parties to the written
consent. The affirmative vote of the number of shares necessary to authorize
shareholder action, evidenced by such written consent, constitutes the act of
the shareholders.

       Procedures for Shareholder Nominations and Proposals.  The bylaws
establish an advance notice procedure for shareholders to nominate candidates
for election as directors and to propose any new business at any annual meeting.
Only persons nominated in accordance with our shareholder notice procedure are
eligible to serve as directors, and only business brought before the annual
meeting in accordance with our shareholder notice procedure may be conducted at
the annual meeting. Under the shareholder notice procedure, notice of
shareholder nominations and proposals for new business at the annual meeting
must be delivered to our Secretary, subject to certain exceptions, not in less
than 60 days nor more than 90 days prior to the first anniversary of the
previous year's annual meeting; provided, however that in the event the date of
the annual meeting is more than 30 days before or more than 60 days after such
anniversary date, notice by the shareholder must be received not earlier than
the 90th day prior to the annual meeting and not later than the 60th day prior
to the annual meeting or the 15th day following public announcement of such
meeting. For nominations and proposals for any special
                                        74


meetings, the bylaws require notice not more than 90 days nor less than 60 days
before the special meeting, or the 15th day following the day on which public
announcement is first made of the special meeting and of the nominees proposed
by the Board of Directors to be elected at such meeting. The bylaws provide that
notice to our Secretary with respect to any shareholder nomination or proposal
must include certain information regarding the nominee, the proposal and the
shareholder nominating a director or proposing business. According to the
bylaws, the Chairman has the power to determine whether a shareholder nomination
or proposal was brought in accordance with our shareholder notice procedure.

       By requiring advance notice of nominations by shareholders, our
shareholder notice procedure affords the Board of Directors an opportunity to
consider the qualifications of the proposed nominees and, to the extent deemed
necessary or desirable by the Board of Directors, to inform shareholders about
such qualifications. By requiring advance notice of other proposed business, our
shareholder notice procedure provides a more orderly procedure for conducting
annual meetings of shareholders and, to the extent deemed necessary or desirable
by the Board of Directors, provides the Board of Directors with an opportunity
to inform shareholders, prior to such meetings, of the Board of Directors'
position regarding action to be taken with respect to such business, so that
shareholders can better decide whether to attend such a meeting or to grant a
proxy regarding the disposition of any such business.

       Although the bylaws do not give the Board of Directors any power to
approve or disapprove shareholder nominations for the election of directors or
proposals for action, the Chairman has the power to determine compliance with
our shareholder notice procedure. The bylaws also may have the effect of
precluding a contest for the election of directors or the consideration of
shareholder proposals if the proper procedures are not followed, and of
discouraging or deterring a third party from conducting a solicitation of
proxies to elect its own slate of directors or to approve its own proposal,
without regard to whether consideration of such nominees or proposals might be
harmful or beneficial to Kirkland's and its shareholders.

       Amendment of Kirkland's Charter and Bylaws.  The charter provides that,
unless previously approved by the Board of Directors, the affirmative vote of at
least 80% of all of our outstanding capital stock entitled to vote generally in
the election of directors ("Voting Power"), voting together as a single class,
would be required to (i) amend or repeal the provisions of the charter with
respect to the election of directors and the right to call a special
shareholders' meeting, (ii) adopt any provision inconsistent with such
provisions and (iii) amend or repeal the provisions of the charter with respect
to amendments to the charter or the bylaws. With the previous approval of the
Board of Directors, a majority of the Voting Power is required to amend these
charter provisions. In addition, the bylaws provide that the amendment or repeal
by shareholders of any bylaws made by the Board of Directors would require the
affirmative vote of at least 80% of all of our outstanding capital stock
entitled to vote generally in the election of directors, voting together as a
single class.

       Tennessee Corporate Takeover Acts.  Tennessee has enacted several
corporate takeover acts for the purpose of protecting its substantial interest
in domestic corporations conducting a significant amount of business within the
state.

       Business Combination Act.  Tennessee's Business Combination Act provides
that a party (such party is called an "interested shareholder") owning 10% or
more of the stock in a "resident domestic corporation" (which we are) cannot
engage in a business combination with the resident domestic corporation unless
the combination (i) takes place at least five years after the interested
shareholder first acquired 10% or more of the resident domestic corporation, and
(ii) either (A) is approved by at least two-thirds of the non-interested voting
shares of the resident domestic corporation or (B) satisfies certain fairness
conditions specified in the Business Combination Act.

       These provisions apply unless one of two events occurs. A business
combination with an entity can proceed without delay when approved by the target
corporation's board of directors before that entity becomes an interested
shareholder, or the resident domestic corporation may enact a charter amendment
or bylaw to remove itself entirely from the Business Combination Act. This
charter amendment or bylaw must be approved by a majority of the shareholders
who have held shares for more than one year prior to
                                        75


the vote. It may not take effect for at least two years after the vote. We have
not adopted a charter or bylaw amendment removing us from coverage under the
Business Combination Act.

       The Business Combination Act further provides an exemption from liability
for officers and directors of resident domestic corporations who do not approve
proposed business combinations or charter amendments and bylaws removing their
corporations from the Business Combination Act's coverage as long as the
officers and directors act in "good faith belief" that the proposed business
combination would adversely affect their corporation's employees, customers,
suppliers or the communities in which their corporation operates and such
factors are permitted to be considered by the board of directors under the
applicable charter.

       Investor Protection Act.  Tennessee's Investor Protection Act ("Investor
Protection Act") applies to tender offers directed at corporations (called
"offeree companies") that have "substantial assets" in Tennessee and that are
either incorporated in or have a principal office in Tennessee. We satisfy both
of these requirements. The Investor Protection Act requires an offeror making a
tender offer for an offeree company to file with the Commissioner of Commerce
and Insurance (the "Commissioner") a registration statement. When the offeror
intends to gain control of the offeree company, the registration statement must
indicate any plans the offeror has for the offeree. The Commissioner may require
additional information material concerning the takeover offer and may call for
hearings. The Investor Protection Act does not apply to an offer that the
offeree company's board of directors recommends to shareholders.

       In addition to requiring the offeror to file a registration statement
with the Commissioner, the Investor Protection Act requires the offeror and the
offeree company to deliver to the Commissioner all solicitation materials used
in connection with the tender offer. The Investor Protection Act prohibits
"fraudulent, deceptive, or manipulative acts or practices" by either side, and
gives the Commissioner standing to apply for equitable relief to the Chancery
Court of Davidson County, Tennessee, or to any other chancery court having
jurisdiction whenever it appears to the Commissioner that the offeror, the
offeree company or any of its respective affiliates has engaged in or is about
to engage in a violation of the Investor Protection Act. Upon proper showing,
the chancery court may grant injunctive relief. The Investor Protection Act
further provides civil and criminal penalties for violations.

       Greenmail Act.  The Tennessee Greenmail Act ("Greenmail Act") applies to
any corporation chartered under the laws of Tennessee that has a class of voting
stock registered or traded on a national securities exchange or registered with
the Securities and Exchange Commission pursuant to Section 12(g) of the
Securities Exchange Act of 1934, as amended (the "Exchange Act"). The Greenmail
Act provides that it is unlawful for any corporation or subsidiary to purchase,
either directly or indirectly, any of its shares at a price above the market
value, as defined in the Greenmail Act, from any person who holds more than 3%
of the class of the securities purchased if such person has held such shares for
less than two years, unless either the purchase is first approved by the
affirmative vote of a majority of the outstanding shares of each class of voting
stock or the corporation makes an offer of at least equal value per share to all
holders of shares of such class.

TRANSFER AGENT AND REGISTRAR

       The transfer agent and registrar for the common stock is StockTrans, Inc.

                                        76


                        SHARES ELIGIBLE FOR FUTURE SALE

       Prior to this offering, there has been no public market for our
securities. No predictions can be made of the effect, if any, that the sale or
availability for sale of shares of additional common stock will have on the
market price of the common stock. Nevertheless, sales of a substantial number of
such shares by existing shareholders or by shareholders purchasing in this
offering or the perception that such sales may occur could have an adverse
effect on the market price of the common stock.

SALE OF RESTRICTED SHARES

       Upon completion of this offering, we will have           shares of common
stock outstanding. Of these shares, the           shares of common stock offered
in this offering will be freely tradeable without restriction or further
registration, except for shares purchased by our "affiliates" or our
"underwriters" (as those terms are defined under the Securities Act), which will
become eligible for sale in the public market subject to compliance with Rule
144 under the Securities Act. The remaining           outstanding shares of
common stock (          shares if the underwriters' overallotment option is
exercised in full) will be restricted securities (the "Restricted Shares") and
may not be sold unless they are registered under the Securities Act or are sold
pursuant to an exemption from registration, such as the exemption provided by
Rule 144 under the Securities Act. All of the Restricted Shares will be subject
to the 180-day "lock-up" agreements described below. Upon expiration of the
lock-up agreements,           of the Restricted Shares will be eligible for sale
immediately in the public market without restriction pursuant to Rule 144(k),
and           of the Restricted Shares will become eligible for sale, subject to
compliance with the volume limitations and manner of sale requirements of Rule
144. The remaining           Restricted Shares will become eligible for sale
commencing one year after the date of this prospectus. Holders of all of these
Restricted Shares have the right to require us to register the shares for sale
under the Securities Act in certain circumstances and have the right to include
those shares in a Kirkland's initiated registration. See "Description of Capital
Stock - Registration Rights."

RULE 144

       In general, Rule 144 allows a person who has beneficially owned
Restricted Shares for at least one year, including persons who may be deemed our
affiliates, to sell, within any three-month period, up to the number of
Restricted Shares that does not exceed the greater of:

       - 1% of the then outstanding shares of common stock and

       - our average weekly trading volume during the four calendar weeks
         preceding the date on which notice of the sale is filed with the
         Securities and Exchange Commission.

       A person who is not deemed to have been our affiliate at any time during
the three months preceding a sale and who has beneficially owned his or her
Restricted Shares for at least two years would be entitled to sell such
Restricted Shares without regard to the volume limitations described above and
certain other conditions of Rule 144.

LOCK-UP AGREEMENTS

       We and our executive officers, directors and all of the holders of our
common stock before this offering (who will hold, in the aggregate,   % of our
common stock after this offering) have agreed, except in limited circumstances,
not to sell or transfer any shares of our common stock for 180 days after the
date of this prospectus without first obtaining the written consent of Merrill
Lynch. See "Underwriting - No Sales of Similar Securities."

RULE 701

       Under Rule 701, any of our employees, officers or directors or
consultants who purchased shares pursuant to a written compensatory plan or
contract, including our 1996 Plan and our Incentive Plan, who is not our
affiliate, is entitled to sell such shares without having to comply with the
public information,
                                        77


holding period, volume limitation or notice provisions of Rule 144 commencing 90
days after the date of effectiveness (the "Effective Date") of the registration
statement of which this prospectus is a part (the "registration statement"). In
addition, under Rule 701, any of our affiliates who purchased shares pursuant to
a written compensatory plan or contract is entitled to sell such shares without
having to comply with the Rule 144 holding period restrictions commencing 90
days after the Effective Date, subject to the "lock-up" agreements described
above.

OPTION GRANTS/S-8 REGISTRATION STATEMENT

       The           shares underlying certain options which will be exercisable
upon completion of this offering will also, upon exercise of the options, become
eligible for sale subject to the applicable "lock-up" agreements, as described
above, and compliance with Rule 144. An additional           shares underlying
options which will become exercisable periodically beginning in           will
become eligible for sale subject to compliance with Rule 144. In addition, we
may issue up to           additional shares of common stock pursuant to our 1996
Plan, the Incentive Plan and the Stock Purchase Plan. See "Management - Employee
Benefit Plans." We intend to file one or more registration statements under the
Securities Act to register common stock to be issued pursuant to these plans,
which would allow the shares issued thereunder to be freely tradeable without
restriction or further registration, except for shares purchased by our
"affiliates" or our "underwriters."

                                        78


          UNITED STATES TAX CONSEQUENCES TO NON-UNITED STATES HOLDERS

       The following is a general discussion of the material United States
federal income and estate tax consequences of the acquisition, ownership and
disposition of our common stock by a non-U.S. holder. As used in this
discussion, the term "non-U.S. holder" means a beneficial owner of our common
stock that is not, for United States federal income tax purposes:

       - an individual who is a citizen or resident of the United States;

       - a corporation or partnership (or entity classified as a corporation or
         partnership for such purposes) created or organized in or under the
         laws of the United States or of any political subdivision of the United
         States;

       - an estate whose income is includible in gross income for U.S. federal
         income tax purposes regardless of its source; or

       - a trust, if a U.S. court is able to exercise primary supervision over
         the administration of the trust and one or more U.S. persons have
         authority to control all substantial decisions of the trust or if the
         trust has a valid election in effect under applicable U.S. Treasury
         regulations to be treated as a "United States person" for such
         purposes.

       This discussion does not consider:

       - U.S. state and local or non-U.S. tax consequences;

       - specific facts and circumstances that may be relevant to a particular
         non-U.S. holder's tax position, including, if the non-U.S. holder is a
         partnership or trust that the United States federal income tax
         consequences of holding and disposing of our common stock may be
         affected by certain determinations made at the partner or beneficiary
         level;

       - the United States federal income tax consequences for the shareholders,
         partners or beneficiaries of a non-U.S. holder;

       - special United States federal income tax rules that may apply to
         particular non-U.S. holders, such as financial institutions, insurance
         companies, tax-exempt organizations, U.S. expatriates, broker-dealers,
         and traders in securities; and

       - special United States federal income tax rules that may apply to a
         non-U.S. holder that holds our common stock as part of a "straddle,"
         "hedge," "conversion transaction," "synthetic security" or other
         integrated investment.

       The following discussion is based on provisions of the U.S. Internal
Revenue Code of 1986, as amended, applicable U.S. Treasury regulations and
administrative and judicial interpretations, all as in effect on the date of
this prospectus, and all of which are subject to change, retroactively or
prospectively. The following summary assumes that a non-U.S. holder holds our
common stock as a capital asset. Each non-U.S. holder should consult a tax
advisor regarding the United States federal, state, local and non-U.S. income
and other tax consequences of acquiring, holding and disposing of shares of our
common stock.

DIVIDENDS

       We do not anticipate paying cash dividends on our common stock in the
foreseeable future. See "Dividend Policy." In the event, however, that we pay
dividends on our common stock, we will have to withhold a United States federal
withholding tax at a rate of 30%, or a lower rate under an applicable income tax
treaty, from the gross amount of the dividends paid to a non-U.S. holder.
Non-U.S. holders should consult their own tax advisors regarding their
entitlement to benefits under a relevant income tax treaty.

                                        79


       Dividends that are effectively connected with a non-U.S. holder's conduct
of a trade or business in the United States and, if an income tax treaty
applies, that are attributable to a permanent establishment in the United
States, will be taxed on a net income basis at the regular graduated rates and
in the manner applicable to United States persons. In that case, we will not
have to withhold U.S. federal withholding tax if the non-U.S. holder complies
with applicable certification and disclosure requirements. In addition, a
"branch profits tax" may be imposed at a 30% rate, or a lower rate under an
applicable income tax treaty, on dividends received by a foreign corporation
that are effectively connected with the conduct of a trade or business in the
United States.

       In order to claim the benefit of an applicable income tax treaty to
either reduce the withholding tax, or eliminate it because the dividend is
attributable to a US permanent establishment, a non-U.S. holder will be required
to satisfy applicable certification and other requirements. However,

       - in the case of our common stock held by a foreign partnership, the
         certification requirement will generally be applied to the partners of
         the partnership and the partnership will be required to provide us
         certain information;

       - if you hold our common stock through an intermediary (as defined in the
         Treasury regulations, the certification requirement may be applied to
         you, and not to the intermediary, and the intermediary may be obligated
         to provide us certain information;

       - in the case of our common stock held by a foreign trust, the
         certification requirement will generally be applied to the trust or the
         beneficial owners of the trust depending on whether the trust is a
         "foreign complex trust," "foreign simple trust," or "foreign grantor
         trust" as defined in the applicable U.S. Treasury regulations; and

       - look-through rules will apply for tiered partnerships, foreign simple
         trusts and foreign grantor trusts.

       A non-U.S. holder that is a foreign partnership or a foreign trust is
urged to consult its own tax advisor regarding its status under these U.S.
Treasury regulations and the certification requirements applicable to it.

       If we withhold tax on dividends at 30%, but you are a non-U.S. holder
that is eligible for a reduced rate of U.S. federal withholding tax under an
income tax treaty, you may obtain a refund or credit of any excess amounts
withheld by filing an appropriate claim for a refund with the U.S. Internal
Revenue Service.

GAIN ON DISPOSITION OF COMMON STOCK

       A non-U.S. holder generally will not be taxed on gain recognized on a
disposition of our common stock unless:

       - the gain is effectively connected with the non-U.S. holder's conduct of
         a trade or business in the United States and, if an income tax treaty
         applies, is attributable to a permanent establishment maintained by the
         non-U.S. holder in the United States; in these cases, the gain will be
         taxed on a net income basis at the regular graduated rates and in the
         manner applicable to United States persons (unless an applicable income
         tax treaty provides otherwise) and, if the non-U.S. holder is a foreign
         corporation, the "branch profits tax" described above may also apply;

       - the non-U.S. holder is an individual who holds our common stock as a
         capital asset, is present in the United States for more than 182 days
         in the taxable year of the disposition and meets other requirements; or

       - we are or have been a "U.S. real property holding corporation" for U.S.
         federal income tax purposes at any time during the shorter of the
         five-year period ending on the date of disposition or the period that
         the non-U.S. holder held our common stock.

                                        80


       Generally, a corporation is a "U.S. real property holding corporation" if
the fair market value of its "U.S. real property interests" equals or exceeds
50% of the sum of the fair market value of its worldwide real property interests
plus its other assets used or held for use in a trade or business. We believe
that we are not currently, and we do not anticipate becoming in the future, a
U.S. real property holding corporation.

       However, even if we are or have been a U.S. real property holding
corporation, a non-U.S. holder which did not beneficially own, directly or
indirectly, more than 5% of the total fair market value of our common stock at
any time during the shorter of the five-year period ending on the date of
disposition or the period that our common stock was held by the non-U.S. holder
(a "non-5% holder") and which is not otherwise taxed under any other
circumstances described above, generally will not be taxed on any gain realized
on the disposition of our common stock if, at any time during the calendar year
of the disposition, our common stock was regularly traded on an established
securities market within the meaning of the applicable U.S. Treasury
regulations.

FEDERAL ESTATE TAX

       Our common stock that is owned or treated as owned by an individual who
is a non-U.S. holder (as specially defined for U.S. federal estate tax purposes)
at the time of death will be included in the individual's gross estate for U.S.
federal estate tax purposes, unless an applicable estate tax or other treaty
provides otherwise and, therefore, may be subject to U.S. federal estate tax.

INFORMATION REPORTING AND BACKUP WITHHOLDING TAX

       Dividends paid to you may be subject to information reporting and United
States backup withholding tax. If you are a non-U.S. holder, you will be exempt
from such backup withholding tax if you provide a Form W-8BEN or otherwise meet
documentary evidence requirements for establishing that you are a non-U.S.
holder or otherwise establish an exemption. If you are a U.S. Holder, you will
be exempt from back up withholding if you provide a completed and executed form
W-9 and the IRS has not advised us that you are subject to back up withholding,
or you meet certain other exemptions from back up withholding.

       The gross proceeds from the disposition of our common stock may be
subject to information reporting and backup withholding tax. If you sell your
common stock outside the United States through a non-U.S. office of a non-U.S.
broker and the sales proceeds are paid to you outside the United States, then
the United States backup withholding and information reporting requirements
generally will not apply to that payment. However, U.S. information reporting,
but not backup withholding, will apply to a payment of sales proceeds, even if
that payment is made outside the United States, if you sell your common stock
through a non-U.S. office of a broker that:

       - is a United States person;

       - derives 50% or more of its gross income in specific periods from the
         conduct of a trade or business in the United States;

       - is a "controlled foreign corporation" for United States federal income
         tax purposes; or

       - is a foreign partnership, if at any time during its tax year:

              - one or more of its partners are United States persons who in the
                aggregate hold more than 50% of the income or capital interests
                in the partnership; or

              - the foreign partnership is engaged in a United States trade or
                business, unless the broker has documentary evidence in its
                files that you are a non-U.S. person and certain other
                conditions are met or you otherwise establish an exemption.

                                        81


       If you receive payments of the proceeds of a sale of our common stock to
or through a United States office of a broker, the payment is subject to both
United States backup withholding and information reporting unless you are a
non-US person and provide a Form W-8BEN certifying that you are a non-U.S.
person or you are a US person and you provide a completed and executed Form W-9,
and the IRS has not advised us that you are subject to back up withholding, or
you otherwise establish an exemption.

       You generally may obtain a refund of any amounts withheld under the
backup withholding rules that exceed your income tax liability by filing a
refund claim with the U.S. Internal Revenue Service.

                                        82


                                  UNDERWRITING

       We intend to offer the shares in the U.S. and Canada through the
underwriters. Merrill Lynch, Pierce, Fenner & Smith Incorporated, CIBC World
Markets Corp., SunTrust Capital Markets, Inc. and U.S. Bancorp Piper Jaffray
Inc. are acting as representatives of the underwriters named below. Subject to
the terms and conditions described in a purchase agreement among us, the selling
shareholders and the underwriters, we and the selling shareholders have agreed
to sell to the underwriters, and the underwriters severally have agreed to
purchase from us and the selling shareholders, the number of shares listed
opposite their names below.

<Table>
<Caption>
                                                                NUMBER
                                                UNDERWRITERS   OF SHARES
                                                ------------   ---------
                                                            
Merrill Lynch, Pierce, Fenner & Smith
             Incorporated...................................
CIBC World Markets Corp. ...................................
SunTrust Capital Markets, Inc. .............................
U.S. Bancorp Piper Jaffray Inc. ............................
                                                               --------
             Total..........................................
                                                               ========
</Table>

       The underwriters have agreed to purchase all of the shares sold under the
purchase agreement if any of these shares are purchased. If an underwriter
defaults, the purchase agreement provides that the purchase commitments of the
nondefaulting underwriters may be increased or the purchase agreement may be
terminated.

       We and the selling shareholders have agreed to indemnify the underwriters
against certain liabilities, including liabilities under the Securities Act, or
to contribute to payments the underwriters may be required to make in respect of
those liabilities.

       The underwriters are offering the shares, subject to prior sale, when, as
and if issued to and accepted by them, subject to approval of legal matters by
their counsel, including the validity of the shares, and other conditions
contained in the purchase agreement, such as the receipt by the underwriters of
officer's certificates and legal opinions. The underwriters reserve the right to
withdraw, cancel or modify offers to the public and to reject orders in whole or
in part.

COMMISSIONS AND DISCOUNTS

       The representatives have advised us and the selling shareholders that the
underwriters propose initially to offer the shares to the public at the initial
public offering price on the cover page of this prospectus and to dealers at
that price less a concession not in excess of $     per share. The underwriters
may allow, and the dealers may reallow, a discount not in excess of $     per
share to other dealers. After the initial public offering, the public offering
price, concession and discount may be changed.

       The following table shows the public offering price, underwriting
discount and proceeds before expenses to Kirkland's and the selling
shareholders. The information assumes either no exercise or full exercise by the
underwriters of their overallotment option.

<Table>
<Caption>
                                             PER SHARE   WITHOUT OPTION   WITH OPTION
                                             ---------   --------------   -----------
                                                                 
Public offering price......................
Underwriting discount......................
Proceeds, before expenses, to Kirkland's...
Proceeds, before expenses, to the selling
  shareholders.............................
</Table>

       The expenses of the offering, not including the underwriting discount,
are estimated at $          and are payable by Kirkland's.

                                        83


OVERALLOTMENT OPTION

       The selling shareholders have granted an option to the underwriters to
purchase up to additional shares at the public offering price less the
underwriting discount. The underwriters may exercise this option for 30 days
from the date of this prospectus solely to cover any overallotments. If the
underwriters exercise this option, each will be obligated, subject to conditions
contained in the purchase agreement, to purchase a number of additional shares
proportionate to that underwriter's initial amount reflected in the above table.

RESERVED SHARES

       At our request, the underwriters have reserved for sale, at the initial
public offering price, up to           shares offered by this prospectus for
sale to some of our directors, officers, employees and related persons. If these
persons purchase reserved shares, this will reduce the number of shares
available for sale to the general public. Any reserved shares that are not
orally confirmed for purchase within one day of the pricing of this offering
will be offered by the underwriters to the general public on the same terms as
the other shares offered by this prospectus.

NO SALES OF SIMILAR SECURITIES

       We, our executive officers and directors and all of our existing
shareholders have agreed, with exceptions, not to sell or transfer any common
stock for 180 days after the date of this prospectus without first obtaining the
written consent of Merrill Lynch. Specifically, we and these other individuals
have agreed not to directly or indirectly

       - offer, pledge, sell or contract to sell any common stock,

       - sell any option or contract to purchase any common stock,

       - purchase any option or contract to sell any common stock,

       - grant any option, right or warrant for the sale of any common stock,

       - lend or otherwise dispose of or transfer any common stock,

       - request or demand that we file a registration statement related to the
         common stock, or

       - enter into any swap or other agreement that transfers, in whole or in
         part, the economic consequence of ownership of any common stock whether
         any such swap or transaction is to be settled by delivery of shares or
         other securities, in cash or otherwise.

       This lockup provision applies to common stock and to securities
convertible into or exchangeable or exercisable for or repayable with common
stock. It also applies to common stock owned now or acquired later by the person
executing the agreement or for which the person executing the agreement later
acquires the power of disposition.

QUOTATION ON THE NASDAQ NATIONAL MARKET

       We expect the shares to be approved for quotation on the Nasdaq National
Market, subject to notice of issuance, under the symbol "KIRK."

       Before this offering, there has been no public market for our common
stock. The initial public offering price will be determined through negotiations
among us, the selling shareholders and the representatives. In addition to
prevailing market conditions, the factors to be considered in determining the
initial public offering price are

       - the valuation multiples of publicly traded companies that the
         representatives believe to be comparable to us,

       - our financial information,

                                        84


       - the history of, and the prospects for, our company and the industry in
         which we compete,

       - an assessment of our management, its past and present operations, and
         the prospects for, and timing of, our future revenues,

       - the present state of our development, and

       - the above factors in relation to market values and various valuation
         measures of other companies engaged in activities similar to ours.

       An active trading market for the shares may not develop. It is also
possible that after this offering the shares will not trade in the public market
at or above the initial public offering price.

       The underwriters do not expect to sell more than 5% of the shares in the
aggregate to accounts over which they exercise discretionary authority.

PRICE STABILIZATION, SHORT POSITIONS AND PENALTY BIDS

       Until the distribution of the shares is completed, Securities and
Exchange Commission rules may limit underwriters and selling group members from
bidding for and purchasing our common stock. However, the representatives may
engage in transactions that stabilize the price of the common stock, such as
bids or purchases to peg, fix or maintain that price.

       If the underwriters create a short position in the common stock in
connection with this offering, i.e., if they sell more shares than are listed on
the cover of this prospectus, the representatives may reduce that short position
by purchasing shares in the open market. The representatives may also elect to
reduce any short position by exercising all of part of the overallotment option
described above. Purchases of the common stock to stabilize its price or to
reduce a short position may cause the price of the common stock to be higher
that it might be in the absence of such purchases.

       The representatives may also impose a penalty bid on underwriters and
selling group members. This means that if the representatives purchase shares in
the open market to reduce the underwriter's short position or to stabilize the
price of such shares, they may reclaim the amount of the selling concession from
the underwriters and selling group members who sold those shares. The imposition
of a penalty bid may also affect the price of the shares in that it discourages
resales of those shares.

       Neither we nor any of the underwriters makes any representation or
prediction as to the direction or magnitude of any effect that the transactions
described above may have on the price of the common stock. In addition, neither
we nor any of the underwriters makes any representation that the representatives
will engage in these transactions or that these transactions, once commenced,
will not be discontinued without notice.

INTERNET DISTRIBUTION

       Merrill Lynch will be facilitating Internet distribution for this
offering to certain of its Internet subscription customers. Merrill Lynch
intends to allocate a limited number of shares for sale to its online brokerage
customers. An electronic prospectus is available on the Internet Web site
maintained by Merrill Lynch. Other than the prospectus in electronic format, the
information on the Merrill Lynch Web site is not part of this prospectus.

OTHER RELATIONSHIPS

       SunTrust Robinson Humphrey, a division of SunTrust Capital Markets, Inc.,
or its predecessor firm, The Robinson-Humphrey Company, LLC, has from time to
time provided us with investment banking services, including services rendered
in connection with our 1996 recapitalization, and may continue to provide such
services in the future.

                                        85


                                 LEGAL MATTERS

       The validity of the shares of common stock offered hereby is being passed
upon for us by Pepper Hamilton LLP and the underwriters are being represented by
Fried, Frank, Harris, Shriver & Jacobson (a partnership including professional
corporations). Pepper Hamilton LLP and Fried, Frank, Harris, Shriver & Jacobson
will rely upon Baker, Donelson, Bearman & Caldwell with respect to matters
governed by Tennessee law.

                                    EXPERTS

       The consolidated balance sheets of Kirkland's as of February 2, 2002,
February 3, 2001 and December 31, 2000, and the related consolidated statements
of operations, changes in shareholders' deficit and cash flows for the year
ended February 2, 2002, the 34 days ended February 3, 2001 and each of the two
years in the period ended December 31, 2000, included in this prospectus and
elsewhere in the registration statement have been so included in reliance upon
the report of PricewaterhouseCoopers LLP, independent accountants, given on the
authority of said firm as experts in auditing and accounting.

                                        86


                      WHERE YOU CAN FIND MORE INFORMATION

       We filed with the Securities and Exchange Commission a registration
statement on Form S-1 under the Securities Act for the shares of common stock to
be sold in this offering. This prospectus does not contain all of the
information in the registration statement and the exhibits and schedule that
were filed with the registration statement. For further information with respect
to us and our common stock, we refer you to the registration statement and the
exhibits and schedules that were filed with the registration statement.
Statements contained in this prospectus about the contents of any contract or
any other document that is filed as an exhibit to the registration statement are
not necessarily complete, and we refer you to the full text of the contract or
other document filed as an exhibit to the registration statement. A copy of the
registration statement and the exhibits and schedules that were filed with the
registration statement may be inspected without charge at the public reference
facilities maintained by the Securities and Exchange Commission in Room 1024,
450 Fifth Street, N.W., Washington, D.C. 20549, and copies of all or any part of
the registration statement may be obtained from the Securities and Exchange
Commission upon payment of the prescribed fee. Information on the operation of
the public reference facilities may be obtained by calling the Securities and
Exchange Commission at 1-800-SEC-0330. The Securities and Exchange Commission
maintains a World Wide Web site that contains reports, proxy and information
statements and other information regarding registrants that file electronically
with the Securities and Exchange Commission. The address of the site is
http://www.sec.gov. You may also request copies of these filings, at no cost, by
telephone at (731) 668-2444 or by mail to: Kirkland's, Inc., 805 N. Parkway,
Jackson, TN 38305, Attention: General Counsel.

       Upon completion of this offering, we will become subject to the
information and periodic reporting requirements of the Exchange Act, and, in
accordance with such requirements, will file periodic reports, proxy statements
and other information with the Securities and Exchange Commission. These
periodic reports, proxy statements and other information will be available for
inspection and copying at the regional offices, public reference facilities and
web site of the Securities and Exchange Commission referred to above. We intend
to furnish our shareholders with annual reports containing financial statements
audited by our independent accountants.

                                        87


                         INDEX TO FINANCIAL STATEMENTS

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

<Table>
<Caption>
                                                              PAGE
                                                              ----
                                                           
Report of the Independent Accountants.......................   F-2
Consolidated Statements of Operations for the years ended
  December 31, 1999 and 2000, 34 days ended February 3, 2001
  and year ended February 2, 2002...........................   F-3
Consolidated Balance Sheets as of December 31, 2000,
  February 3, 2001 and February 2, 2002.....................   F-4
Consolidated Statements of Changes in Shareholders' Deficit
  for the years ended December 31, 1999 and 2000, 34 days
  ended February 3, 2001 and year ended February 2, 2002....   F-5
Consolidated Statements of Cash Flows for the years ended
  December 31, 1999 and 2000, 34 days ended February 3, 2001
  and year ended February 2, 2002...........................   F-6
Notes to Consolidated Financial Statements..................   F-7
</Table>

                                       F-1


                     REPORT OF THE INDEPENDENT ACCOUNTANTS

To the Board of Directors and Shareholders of
  Kirkland's, Inc.

     The stock split described in Note 13 to the consolidated financial
statements has not been consummated at April 22, 2002. When it has been
consummated, we will be in a position to furnish the following report:

     "In our opinion, the accompanying consolidated balance sheets and the
related consolidated statements of operations, of changes in shareholders'
deficit and of cash flows present fairly, in all material respects, the
financial position of Kirkland's, Inc. at December 31, 2000, February 3, 2001,
and February 2, 2002, and the results of their operations and their cash flows
for each of the two years in the period ended December 31, 2000, the 34 days
ended February 3, 2001, and the year ended February 2, 2002 in conformity with
accounting principles generally accepted in the United States of America. These
financial statements are the responsibility of the Company's management; our
responsibility is to express an opinion on these financial statements based on
our audits. We conducted our audits of these consolidated financial statements
in accordance with auditing standards generally accepted in the United States of
America, which require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements, assessing the
accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion."

PricewaterhouseCoopers LLP
Memphis, TN

April 19, 2002, except for Note 13
as to which the date is
        , 2002

                                       F-2


                                KIRKLAND'S, INC.

                     CONSOLIDATED STATEMENTS OF OPERATIONS

               (IN THOUSANDS EXCEPT SHARE AND PER SHARE AMOUNTS)

<Table>
<Caption>
                                                     YEAR ENDED
                                             ---------------------------   34 DAYS ENDED   YEAR ENDED
                                             DECEMBER 31,   DECEMBER 31,    FEBRUARY 3,    FEBRUARY 2,
                                                 1999           2000           2001           2002
                                             ------------   ------------   -------------   -----------
                                                                               
Net sales..................................    $236,622       $259,240       $ 23,875       $307,213
Cost of sales..............................     154,278        172,376         18,998        200,063
                                               --------       --------       --------       --------
  Gross profit.............................      82,344         86,864          4,877        107,150
Operating expenses:
  Other operating expenses.................      57,894         67,401          7,388         71,622
  Non-cash stock compensation charge.......          --             --             --            712
                                               --------       --------       --------       --------
     Total operating expenses..............      57,894         67,401          7,388         72,334
Depreciation and amortization..............       7,276          7,827            601          7,678
                                               --------       --------       --------       --------
  Operating income (loss)..................      17,174         11,636         (3,112)        27,138
Interest expense:
  Senior, subordinated and other notes
     payable...............................      10,232         11,221          1,043          9,759
  Class C Preferred Stock..................       1,647          1,850            154          2,007
  Accretion of common stock warrants.......        (879)            --             --          7,759
                                               --------       --------       --------       --------
     Total interest expense................      11,000         13,071          1,197         19,525
Interest income............................         (27)            (1)            --           (278)
Offering and financing costs (Note 1)......         852            782             --             --
Other expense (income), net................        (396)          (328)           (34)           262
                                               --------       --------       --------       --------
  Income (loss) before income taxes........       5,745         (1,888)        (4,275)         7,629
Income tax provision (benefit).............       1,106           (573)        (1,806)         3,331
                                               --------       --------       --------       --------
  Net income (loss)........................       4,639         (1,315)        (2,469)         4,298
Accretion of redeemable preferred stock and
  dividends accrued........................      (5,053)        (6,555)          (778)        (6,352)
                                               --------       --------       --------       --------
Net loss allocable to common stock.........    $   (414)      $ (7,870)      $ (3,247)      $ (2,054)
                                               ========       ========       ========       ========
Loss per common share:
  Basic....................................    $  (4.50)      $ (71.49)      $ (23.74)      $  (1.50)
                                               ========       ========       ========       ========
  Diluted..................................    $  (4.50)      $ (71.49)      $ (23.74)      $  (1.50)
                                               ========       ========       ========       ========
Weighted average number of common shares
  outstanding:
  Basic....................................      92,101        110,084        136,751        136,752
                                               ========       ========       ========       ========
  Diluted..................................      92,101        110,084        136,751        136,752
                                               ========       ========       ========       ========
Pro Forma Earnings Per Share (Note 14):
  Earnings Per Common Share:
     Basic.................................
                                                                                            ========
     Diluted...............................
                                                                                            ========
  Weighted average number of common shares
     outstanding:
     Basic.................................
                                                                                            ========
     Diluted...............................
                                                                                            ========
</Table>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                       F-3


                                KIRKLAND'S, INC.

                          CONSOLIDATED BALANCE SHEETS

                    (IN THOUSANDS, EXCEPT FOR SHARE AMOUNTS)

<Table>
<Caption>
                                                                                            PRO FORMA
                                                                                              AS OF
                                                                                           FEBRUARY 2,
                                                                                              2002
                                               DECEMBER 31,   FEBRUARY 3,   FEBRUARY 2,    (UNAUDITED)
                                                   2000          2001          2002         (NOTE 14)
                                               ------------   -----------   -----------   -------------
                                                                              
ASSETS
Current assets:
  Cash and cash equivalents..................    $ 28,156      $ 26,914      $  29,751      $ 29,751
  Inventories................................      47,993        45,330         32,763        32,763
  Prepaid expenses and other current
     assets..................................       1,999         2,006          1,902         1,902
  Deferred income taxes......................       2,139         1,381          1,375         1,375
                                                 --------      --------      ---------      --------
     Total current assets....................      80,287        75,631         65,791        65,791
Property and equipment, net..................      26,047        25,682         23,748        23,748
Noncurrent deferred income taxes.............       4,210         6,774          4,140         4,140
Debt issue costs, net........................       1,345         1,261            757           757
Goodwill, net................................       1,472         1,465          1,382         1,382
Other assets.................................          21            14             --            --
                                                 --------      --------      ---------      --------
     Total assets............................    $113,382      $110,827      $  95,818      $ 95,818
                                                 ========      ========      =========      ========
LIABILITIES, REDEEMABLE PREFERRED STOCK AND
  SHAREHOLDERS' DEFICIT
Current liabilities:
  Current maturities of long-term debt.......    $  9,167      $  9,167      $  38,177      $ 38,177
  Revolving line of credit...................      20,000        20,000             --            --
  Accounts payable...........................      19,072        19,110         12,530        12,530
  Income taxes payable.......................         399           413            429           429
  Accrued expenses...........................      14,242        14,075         21,349        21,349
  Accrued stock compensation.................          --            --            712           712
                                                 --------      --------      ---------      --------
     Total current liabilities...............      62,880        62,765         73,197        73,197
                                                 --------      --------      ---------      --------
Long-term debt:
  Senior credit facility.....................      38,177        38,177             --            --
  Subordinated debt..........................      19,894        19,897         19,940        19,940
  Mandatorily redeemable preferred stock
     (Class C)...............................      17,122        17,122         17,122        17,122
Other liabilities............................       1,558         1,584          2,198         2,198
Common stock warrants........................          --            --          7,759            --
Commitments and Contingencies, note 10
Redeemable convertible preferred stock, no
  par value:
  Class D....................................      20,680        20,879         22,293            --
  Class A....................................      45,460        45,890         48,901            --
  Class B....................................      15,769        15,918         15,618            --
Shareholders' deficit:
  Common stock, at stated value; 92,306,
     136,751 and 136,981 shares issued and
     outstanding at December 31, 2000,
     February 3, 2001 and February 2, 2002,
     respectively............................         229           229            229           229
  Additional paid-in capital.................          --            --             --        94,571
  Accumulated deficit........................    (108,387)     (111,634)      (111,439)     (111,439)
                                                 --------      --------      ---------      --------
     Total liabilities, redeemable preferred
       stock, and shareholders' deficit......    $113,382      $110,827      $  95,818      $ 95,818
                                                 ========      ========      =========      ========
</Table>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                       F-4


                                KIRKLAND'S, INC.

          CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' DEFICIT

                    (IN THOUSANDS, EXCEPT FOR SHARE AMOUNTS)

<Table>
<Caption>
                                                     COMMON STOCK
                                                   ----------------     ADDITIONAL      ACCUMULATED
                                                   SHARES    AMOUNT   PAID IN CAPITAL     DEFICIT
                                                   -------   ------   ---------------   -----------
                                                                            
Balance at December 31, 1998.....................   92,100    $229         $ --          $(100,103)
Accretion of redeemable preferred stock and
  dividends accrued..............................                                           (5,053)
Issuance of common stock.........................      206
Net income.......................................                                            4,639
                                                   -------    ----         ----          ---------
Balance at December 31, 1999.....................   92,306     229           --           (101,517)
Accretion of redeemable preferred stock and
  dividends accrued..............................                                           (6,555)
Issuance of common stock (see Note 2)............   44,445
Net loss.........................................                                           (1,315)
                                                   -------    ----         ----          ---------
Balance at December 31, 2000.....................  136,751     229           --           (108,387)
Accretion of redeemable preferred stock and
  dividends accrued..............................                                             (778)
Net loss.........................................                                           (2,469)
                                                   -------    ----         ----          ---------
Balance at February 3, 2001......................  136,751     229           --           (111,634)
Fair value adjustment for dividend rate change on
  preferred stock (see Note 6)...................                                            2,227
Accretion of redeemable preferred stock and
  dividends accrued..............................                           (22)            (6,330)
Exercise of stock options........................      230                   22
Net income.......................................                                            4,298
                                                   -------    ----         ----          ---------
Balance at February 2, 2002......................  136,981    $229         $ --          $(111,439)
                                                   =======    ====         ====          =========
</Table>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                       F-5


                                KIRKLAND'S, INC.

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

                                 (IN THOUSANDS)

<Table>
<Caption>
                                                                    YEAR ENDED
                                                            ---------------------------   34 DAYS ENDED   YEAR ENDED
                                                            DECEMBER 31,   DECEMBER 31,    FEBRUARY 3,    FEBRUARY 2,
                                                                1999           2000           2001           2002
                                                            ------------   ------------   -------------   -----------
                                                                                              
Cash flows from operating activities:
  Net income (loss).......................................    $  4,639       $(1,315)        $(2,469)      $  4,298
  Adjustments to reconcile net income (loss) to net cash
    provided by (used in) operating activities:
  Depreciation of property and equipment..................       5,892         6,439             504          6,296
  Amortization of debt issue costs, debt discount and
    goodwill..............................................       1,384         1,430              94          1,434
  Loss on disposal of property and equipment..............          --            21               7            382
  Accretion of common stock warrants......................        (879)           --              --          7,759
  Write-off of debt issue costs...........................          --           782              --             --
  Write-off of offering costs.............................         852            --              --             --
  Deferred tax expense (benefit)..........................      (2,385)       (1,015)         (1,806)         2,640
  Changes in assets and liabilities:
    Inventories...........................................      (5,091)       (6,146)          2,663         12,567
    Prepaid expenses and other current assets.............        (593)         (179)             (7)           104
    Other noncurrent assets...............................         (15)           --               7             14
    Accounts payable......................................       6,405         1,369              38         (6,580)
    Income taxes payable..................................         505        (2,591)             14             16
    Accrued expenses and other noncurrent liabilities.....       2,231         2,541            (141)         7,888
    Accrued stock compensation............................          --            --              --            712
                                                              --------       -------         -------       --------
      Net cash provided by (used in) operating
        activities........................................      12,945         1,336          (1,096)        37,530
                                                              --------       -------         -------       --------
Cash flows from investing activities:
  Proceeds from sale of property and equipment............          --            60              --             --
  Capital expenditures....................................     (10,825)       (6,041)           (146)        (4,744)
                                                              --------       -------         -------       --------
      Net cash used in investing activities...............     (10,825)       (5,981)           (146)        (4,744)
                                                              --------       -------         -------       --------
Cash flows from financing activities:
  Net borrowings (repayments) on revolving line of
    credit................................................      (7,000)       20,000              --        (20,000)
  Proceeds from issuance of short-term debt...............       7,500            --              --             --
  Proceeds from issuance of long-term debt................       2,500            --              --             --
  Debt issue and offering costs...........................        (595)         (881)             --           (804)
  Principal payments on long-term debt....................      (5,775)       (6,648)             --         (9,167)
  Proceeds from equity contribution, net of issue costs...          --         7,384              --             --
  Exercise of options.....................................          --            --              --             22
                                                              --------       -------         -------       --------
      Net cash (used in) provided by financing
        activities........................................      (3,370)       19,855              --        (29,949)
                                                              --------       -------         -------       --------
  Cash and cash equivalents
      Net (decrease) increase.............................      (1,250)       15,210          (1,242)         2,837
      Beginning of period.................................      14,196        12,946          28,156         26,914
                                                              --------       -------         -------       --------
      End of period.......................................    $ 12,946       $28,156         $26,914       $ 29,751
                                                              ========       =======         =======       ========
Supplemental disclosures:
  Interest paid...........................................    $ 10,211       $10,992         $    --       $  7,298
                                                              ========       =======         =======       ========
  Income taxes paid.......................................    $  3,132       $ 3,033         $   (16)      $    613
                                                              ========       =======         =======       ========
</Table>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                       F-6


                                KIRKLAND'S, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - DESCRIPTION OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES

       Kirkland's, Inc. (the "Company") is a leading specialty retailer of home
decor with stores in 28 states.

       The consolidated financial statements of the Company include the accounts
of Kirkland's, Inc. and its wholly owned subsidiaries Kirkland's Stores, Inc.
and kirklands.com, inc. Significant intercompany accounts and transactions have
been eliminated.

       Fiscal Year - Effective January 1, 2001, the Company elected to change
its fiscal year from a calendar basis to a 52/53-week year ending on the
Saturday closest to January 31. The 34-day transition period ended February 3,
2001 is presented separately in these consolidated financial statements. Unless
specifically indicated otherwise, any reference herein to "1999" and "2000" or
"Fiscal 1999" and "Fiscal 2000" relates to as of or for the years ended December
31, 1999 and 2000, respectively. Any reference to "2001" or "Fiscal 2001"
relates to as of or for the year ended February 2, 2002.

       Cash Equivalents - Cash equivalents consist of investments with
maturities of 90 days or less at the date of purchase.

       Inventories - Inventories are stated at the lower of cost or market with
cost being determined using the average cost method which approximates current
cost.

       Property and Equipment - Property and equipment are stated at cost.
Tenant allowances provided by the lessors for reimbursement of construction
costs incurred in connection with store openings and remodelings are recorded as
reductions to the basis of the respective tenant improvements. Depreciation is
computed on a straight-line basis over the estimated useful lives of the
respective assets. Furniture, fixtures and equipment are depreciated over 5-7
years. Buildings are depreciated over 40 years. Leasehold improvements are
amortized over the shorter of the useful life of the asset or the lease term.
Maintenance and repairs are expensed as incurred and improvements are
capitalized.

       Debt Issue Costs - Debt issue costs are amortized using the straight-line
method over the life of the debt and are shown net of accumulated amortization
of $5,224,000 at December 31, 2000, $4,702,000 at February 3, 2001 and
$3,676,000 at February 2, 2002. The Company recorded amortization expense of
$1,305,000 at December 31, 2000, $84,000 at February 3, 2001, and $1,308,000 at
February 2, 2002.

       Goodwill - During 1998, the Company purchased 100% of the stock of Briar
Patch Management Corporation ("Briar Patch"). In connection with this purchase,
the Company recorded goodwill in the amount of the excess of the purchase price
over the fair market value of the net assets of Briar Patch. The goodwill is
being amortized on a straight-line basis over 20 years. The Company recorded
amortization expense of $79,000 for December 31, 1999, $83,000 at both December
31, 2000 and February 2, 2002, and $7,000 for the 34-day period ended February
3, 2001.

       Long-Lived Assets - The Company periodically reviews the recoverability
of property and equipment, goodwill, and other long-lived assets whenever an
event or change in circumstances indicates the carrying amount of an asset or
group of assets may not be recoverable. The impairment review includes
comparison of future cash flows expected to be generated by the asset or group
of assets with their associated carrying value. If the carrying value of the
asset or group of assets exceeds the expected cash flows (undiscounted and
without interest charges), an impairment loss is recognized to the extent the
carrying amount of the asset exceeds its fair value. The Company recorded an
impairment of $103,000 and $82,000 at December 31, 2000 and February 2, 2002,
respectively, relating to the leasehold improvements of stores anticipated to be
closed. This charge is included in depreciation and amortization on the
consolidated statement of operations.

                                       F-7

                                KIRKLAND'S, INC.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

       Cost of Sales - Cost of sales includes cost of product sold, freight,
store occupancy and central distribution costs.

       Offering and Financing Costs - During 2000, the Company expensed offering
and financing costs on the Company's statement of operations of $782,000 for
costs related to a refinancing effort that was not consummated. Additionally,
during 1999, the Company indefinitely postponed plans for an offering of its
common stock resulting in an expense of $852,000 for costs previously
anticipated to be deducted from the proceeds of the offering.

       Preopening Expenses - Preopening expenses, which consist primarily of
payroll and occupancy costs, are expensed as incurred.

       Advertising Expenses - Advertising costs are expensed as incurred.
Advertising expense, including lease-required advertising, was $1,553,000,
$2,595,000 and $3,743,000 for fiscal years 1999, 2000 and 2001, respectively,
and $402,000 for the 34-day period ended February 3, 2001.

       Income Taxes - Deferred tax assets and liabilities are determined based
on differences between financial reporting and tax bases of assets and
liabilities and are measured using the enacted tax rates and laws that will be
in effect when the differences are expected to reverse.

       Authorized Capital - At February 2, 2002, the authorized capital of
Kirkland's, Inc. consisted of 500,000 shares of common stock; 3,100,000 shares
of Class A Preferred Stock; 1,100,000 shares of Class B Preferred Stock; 600,000
shares of Class C Preferred Stock; and 75,000 shares of Class D Preferred Stock.
See Notes 2 and 6 for a description of the terms of each issue.

       Stock Options and Warrants - The Company applies Accounting Principles
Board Opinion No. 25, Accounting for Stock Issued to Employees, in accounting
for its stock compensation plans. Compensation cost on stock options is measured
as the excess, if any, of the fair value of the Company's stock at the date of
the grant over the exercise price. The Company has provided pro forma
disclosures of net income as if the fair value based method of accounting for
the plan, as prescribed by Statement of Financial Accounting Standards No. 123,
Accounting for Stock-Based Compensation, had been applied (see Note 8).

       The fair value of detachable put warrants is initially recorded as a
discount to the related debt and is amortized to interest expense, using the
straight-line method, over the term of the related debt. The put warrants are
adjusted to their current fair value at each balance sheet date.

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

       Insurance Reserves - Workers' compensation, general liability and
employee medical insurance programs are partially self-insured. It is the
Company's policy to record its self-insurance liability using estimates of
claims incurred but not yet reported or paid, based on historical trends. Actual
results can vary from estimates for many reasons, including, among others,
inflation rates, claim settlement patterns, litigation trends and legal
interpretations.

       Fair Value of Financial Instruments - At December 31, 2000, February 3,
2001 and February 2, 2002, the Company did not have any outstanding financial
derivative instruments. Financial instruments include cash, accounts payable, a
revolving credit agreement and long-term debt. The carrying amounts of these
financial instruments, except for long-term debt, approximate fair value because
of their short maturities. Long-term debt approximates fair value based on the
short periods of interest rate repricing for

                                       F-8

                                KIRKLAND'S, INC.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

variable rate long-term debt and estimates based on the current borrowing rates
available to the Company for bank loans with similar terms and average
maturities for fixed rate long-term debt.

       Non-cash Supplemental Disclosure - Accretion and dividends accrued for
redeemable Class A Preferred Stock; Class B Preferred Stock; and Class D
Preferred Stock of $5,053,000, $6,555,000 and $6,352,000 have been excluded from
the Statements of Cash Flows for the years ended December 31, 1999, December 31,
2000 and February 2, 2002, respectively. Accretion and dividends accrued of
$778,000 have been excluded from the Statement of Cash Flows for the 34-day
period ended February 3, 2001. The effect of the fair value adjustment to the
Class B Preferred Stock of $2,227,000, as more fully discussed in Note 6, was
excluded from the Statement of Cash Flows for the year ended February 2, 2002.

       Revenue Recognition - The Company recognizes revenue at the time of sale
of merchandise to the Company's customers. Sales include the sale of
merchandise, net of returns, and exclusive of sales taxes.

       Earnings Per Share - Earnings per share is presented on a basic and
diluted basis. Basic earnings per share excludes dilution and is computed by
dividing income available to common shareholders by the weighted-average number
of common shares outstanding for the period. Diluted earnings per share reflects
the potential dilution that could occur if securities or other contracts to
issue common stock were exercised or converted into common stock or resulted in
the issuance of common stock that then shared in the earnings of the Company.

       Comprehensive income - Comprehensive income is reported in accordance
with SFAS No. 130, Reporting Comprehensive Income. Comprehensive income does not
differ from the consolidated net income presented in the consolidated statements
of operations.

       Recent Accounting Pronouncements - In June 2001, the Financial Accounting
Standards Board issued SFAS No. 141, "Business Combinations" and SFAS No. 142,
"Goodwill and Other Intangible Assets", effective for fiscal years beginning
after December 15, 2001. SFAS 141 requires that the purchase method of
accounting be used for all business combinations initiated after June 30, 2001.
Under SFAS 142 goodwill (and intangible assets deemed to have indefinite lives)
will no longer be amortized but will be subject to annual impairment tests.
Other intangible assets will continue to be amortized over their useful lives.
As of February 2, 2002, the Company had goodwill, net of accumulated
amortization, with a net book value of approximately $1,382,000 and recorded
amortization expense of $83,000 for the year then ended. The Company will apply
the new rules of accounting for goodwill and other intangible assets beginning
in the first quarter of fiscal 2002. The Company will cease to amortize goodwill
in accordance with SFAS 142 and will perform a test for impairment when events
and circumstances indicate that an impairment may have occurred. The application
of SFAS 141 and SFAS 142 is not expected to have a significant impact on the
Company's financial condition or results of operations.

       In August 2001, the Financial Accounting Standards Board issued SFAS No.
144, "Accounting for the Impairment or Disposal of Long-Lived Assets," which
addresses financial accounting and reporting for the impairment or disposal of
long-lived assets and supersedes SFAS No. 121, "Accounting for the Impairment or
Disposal of Long-Lived Assets and for Long-Lived Assets to be Disposed Of," and
the accounting and reporting provisions of Accounting Principles Board (APB)
Opinion No. 30, "Reporting the Results of Operations" for a disposal of a
segment of a business. SFAS 144 is effective for fiscal years beginning after
December 15, 2001. The Company does not anticipate that the adoption of this
standard will have a significant impact on its financial condition or results of
operations.

                                       F-9

                                KIRKLAND'S, INC.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 2 - EQUITY TRANSACTIONS AND CAPITAL STRUCTURE

  EQUITY TRANSACTIONS

  Recapitalization

       On June 12, 1996, the Company completed a leveraged recapitalization (the
"Recapitalization") pursuant to which Advent International Group, through
affiliated entities, ("Advent"), a private equity investment firm, became the
largest beneficial owner of the Company. The Recapitalization permitted the
founding shareholders of the Company to realize a portion of their investment in
cash. As a result of the Recapitalization, the capital structure of the Company
changed to consist of two classes of redeemable convertible preferred stock
("Class A Preferred Stock" and "Class B Preferred Stock"), a class of
mandatorily redeemable preferred stock ("Class C Preferred Stock") and common
stock. At the time of the Recapitalization, the Company discontinued its
subchapter S corporation election and became a C corporation for federal income
tax purposes. Since a new capital structure was formed, the existing retained
earnings of the Company were transferred to additional paid-in capital so that a
new historical accumulation of earnings could begin post-recapitalization.
Distributions of cash and securities to the former shareholders of the Company
made immediately subsequent to the Recapitalization were recorded to retained
earnings, creating a negative retained earnings balance of $116 million at the
beginning of the post-recapitalization period.

  August 2000 Equity Offering

       On August 8, 2000, the Company and certain of its existing shareholders
completed an additional equity offering of $20 million. Investors in the
offering received shares of Class D Preferred Stock ("Class D Preferred Stock")
and common stock. The new equity offering included the following components:

       - A contribution of $7.5 million in cash from shareholders affiliated
         with Advent ($3.8 million) and a management employee of the Company
         ($3.7 million) in exchange for a total of 16,667 shares of common stock
         at $0.01 per share and 16,667 shares of Class D Preferred Stock at
         $449.99 per share.

       - A conversion of a $5.0 million note held by a management employee of
         the Company to equity through an exchange of the principal on the note
         for 11,111 shares of common stock at $0.01 per share and 11,111 shares
         of Class D Preferred Stock at $449.99 per share.

       - The repayment of a $7.5 million term note. The term note had been
         provided to the Company in conjunction with an amendment (see Note 6)
         to its Senior Debt Agreement and Supplemental Loan Agreement. Of the
         $7.5 million advanced under the term note, $4.1 million had been
         collateralized by a pledge from certain shareholders of the Company,
         and $3.4 million had been loaned to the Company by shareholders
         affiliated with Advent. The $7.5 million principal on the note was
         repaid through the surrender of the collateral provided by shareholders
         in exchange for equity, and conversion into equity of the loan advanced
         by shareholders affiliated with Advent. Total consideration received by
         shareholders in connection with the term note repayment was 16,667
         shares of common stock at $0.01 per share and 16,667 shares of Class D
         Preferred Stock at $449.99 per share.

       In conjunction with the equity offering, the Company also issued warrants
to purchase an aggregate of 5,555 shares of the Company's common stock for $0.01
per share. The warrants were issued to the investors in the equity offering on a
pro-rata basis in relation to their participation in the total offering. The
warrants were considered to have no value at August 8, 2000, based upon the
market value received in exchange for common shares in the equity offering.

                                       F-10

                                KIRKLAND'S, INC.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

       Capital Structure - As a result of the aforementioned capital
transactions, the charter of Kirkland's, Inc. was amended to establish the
following capital structure.

  Common Stock

       The authorized capital of Kirkland's, Inc. includes 500,000 shares of
voting common stock. The holders of the common stock have one vote per share and
are not entitled to cumulative voting in the election of directors.

  Redeemable Convertible Preferred Stock (Class A, Class B and Class D)

       The Class A Preferred Stock, Class B Preferred Stock and Class D
Preferred Stock have voting privileges on par with common shareholders and have
liquidation values of $30,749,000; $14,206,000; and $20,000,000, respectively,
plus accrued dividends. The dividends are cumulative and accrue at 4% compounded
quarterly for the Class A Preferred Stock and Class D Preferred Stock, and
ranging from 4% to 10% for the Class B Preferred Stock (see Note 6). The Class D
Preferred Stock has a redemption preference over all other classes of stock of
the Company. The Class A Preferred Stock and Class B Preferred Stock can be
redeemed in whole or in part at the option of the Company once all Class D
Preferred Stock and Class C Preferred Stock have been redeemed. The Class A
Preferred Stock, Class B Preferred Stock and Class D Preferred Stock are
redeemable at our option or at the option of the holders after the earliest to
occur of June 12, 2004 or the closing of a liquidity event (as defined). The
Class A Preferred Stock and Class B Preferred Stock must be redeemed in equal
proportions. Additionally, at the option of 60% of the holders, all of the
outstanding the Class A Preferred Stock, Class B Preferred Stock and Class D
Preferred Stock, other than any shares being redeemed at our option, will
automatically convert into common stock upon the occurrence of an initial public
offering of the Company's common stock at a rate equal to the liquidation value
plus accrued dividends, divided by the initial public offering price.

NOTE 3 - PROPERTY AND EQUIPMENT

       Property and equipment is comprised of the following (in thousands):

<Table>
<Caption>
                                              DECEMBER 31,   FEBRUARY 3,   FEBRUARY 2,
                                                  2000          2001          2002
                                              ------------   -----------   -----------
                                                                  
Land........................................    $   402        $   402       $   402
Buildings...................................      3,460          3,460         3,460
Equipment...................................     10,430         10,438        12,916
Furniture and fixtures......................     25,889         25,850        23,706
Leasehold improvements......................     15,791         15,786        12,406
Projects in process.........................      2,088          2,143           623
                                                -------        -------       -------
                                                 58,060         58,079        53,513
Less accumulated depreciation...............     32,013         32,397        29,765
                                                -------        -------       -------
                                                $26,047        $25,682       $23,748
                                                =======        =======       =======
</Table>

                                       F-11

                                KIRKLAND'S, INC.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 4 - ACCRUED EXPENSES

 Accrued expenses are comprised of the following (in thousands):

<Table>
<Caption>
                                              DECEMBER 31,   FEBRUARY 3,   FEBRUARY 2,
                                                  2000          2001          2002
                                              ------------   -----------   -----------
                                                                  
Accrued compensation........................    $   759        $   891       $ 2,618
Sales taxes payable.........................      3,458          1,678         1,234
Percentage rent accrual.....................        441            460           827
Gift certificates and store credits.........      2,597          2,323         2,992
Accrued interest payable....................      6,416          7,613        12,352
Other.......................................        571          1,110         1,326
                                                -------        -------       -------
                                                $14,242        $14,075       $21,349
                                                =======        =======       =======
</Table>

NOTE 5 - INCOME TAXES

 The provision (benefit) for income taxes consists of the following (in
thousands):

<Table>
<Caption>
                                       YEAR ENDED
                               ---------------------------   34 DAYS ENDED   YEAR ENDED
                               DECEMBER 31,   DECEMBER 31,    FEBRUARY 3,    FEBRUARY 2,
                                   1999           2000           2001           2002
                               ------------   ------------   -------------   -----------
                                                                 
Current
  Federal....................    $ 2,862        $   318         $    --        $  397
  State......................        629            124              --           293
                                 -------        -------         -------        ------
                                   3,491            442              --           690
                                 -------        -------         -------        ------
Deferred
  Federal....................     (2,008)        (1,092)         (1,461)        2,388
  State......................       (377)            77            (345)          252
                                 -------        -------         -------        ------
                                  (2,385)        (1,015)         (1,806)        2,640
                                 -------        -------         -------        ------
                                 $ 1,106        $  (573)        $(1,806)       $3,331
                                 =======        =======         =======        ======
</Table>

                                       F-12

                                KIRKLAND'S, INC.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

 Significant components of the Company's deferred tax assets are as follows (in
thousands):

<Table>
<Caption>
                                              DECEMBER 31,   FEBRUARY 3,   FEBRUARY 2,
                                                  2000          2001          2002
                                              ------------   -----------   -----------
                                                                  
Current deferred tax assets
  Inventory valuation methods...............     $  772        $  663        $  502
  Accruals..................................      1,367           718           873
                                                 ------        ------        ------
                                                  2,139         1,381         1,375
                                                 ------        ------        ------
Noncurrent deferred tax assets
  Property and equipment....................        546           601            --
  Stock options and warrants valuation......         --            --         3,215
  Other.....................................        630           603           835
  Net operating loss and credit
     carryforwards..........................      3,234         5,770         2,136
  Valuation allowance.......................       (200)         (200)         (200)
                                                 ------        ------        ------
                                                  4,210         6,774         5,986
                                                 ------        ------        ------
Noncurrent deferred tax liability
  Property and equipment....................         --            --         1,846
                                                 ------        ------        ------
Net noncurrent deferred tax asset...........      4,210         6,774         4,140
                                                 ------        ------        ------

Total deferred tax assets...................     $6,349        $8,155        $5,515
                                                 ======        ======        ======
</Table>

       A reconciliation of the provision for income taxes to the amount computed
by applying the federal statutory tax rate of 35.0% to income before income
taxes for the periods indicated below, respectively, is as follows:

<Table>
<Caption>
                                       YEAR ENDED
                               ---------------------------   34 DAYS ENDED   YEAR ENDED
                               DECEMBER 31,   DECEMBER 31,    FEBRUARY 3,    FEBRUARY 2,
                                   1999           2000           2001           2002
                               ------------   ------------   -------------   -----------
                                                                 
Statutory Federal income tax
  rate.......................      35.0%         (35.0)%         (35.0)%         35.0%
State income taxes, net of
  Federal income tax
  effect.....................       3.4           (4.2)           (3.9)           4.7
Benefit from surtax
  exemptions.................     (18.6)           1.0             1.0             --
Deferred taxes: impact of
  merger on state NOL's......       0.0            4.4             0.0             --
Other........................      (0.6)           3.5            (4.3)           4.0
                                  -----          -----           -----          -----
                                   19.2%         (30.3)%         (42.2)%         43.7%
                                  =====          =====           =====          =====
</Table>

       At December 31, 2000, February 3, 2001, and February 2, 2002, the Company
was in a net operating loss carryforward position for federal taxes and in
certain states. These loss carryforwards aggregated approximately $10.8 million
and $14.5 million for federal purposes and $6.7 million and $10.0 million for
state purposes as of December 31, 2000 and February 3, 2001, respectively. As of
February 2, 2002, the Company had $4.7 million in net operating loss
carryforwards for federal purposes and $4.3 million in certain states. These
carryforwards will expire, if unused, in 2004 through 2021. During the year
ended December 31, 2000, certain state loss carryforwards were disallowed. A
valuation allowance is provided when it is more likely than not that some
portion of the deferred tax assets will not be realized.

                                       F-13

                                KIRKLAND'S, INC.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

The Company has established a valuation allowance, as it is more likely than not
that certain net operating loss carryforward items will expire unused.

NOTE 6 - INDEBTEDNESS

     Indebtedness consists of the following (in thousands):

<Table>
<Caption>
                                                    DECEMBER 31,   FEBRUARY 3,   FEBRUARY 2,
                                                        2000          2001          2002
                                                    ------------   -----------   -----------
                                                                        
Senior Credit Facility:
  Senior Debt (Tranche A), principal and interest
    payable quarterly at varying amounts through
    June 2002, interest at a floating rate, as
    defined in the credit agreement (average rate
    of 9.8% in 2000, 11.9% in the 34-day period
    ended February 3, 2001 and 5.6% in 2001)......    $  1,667      $  1,667       $    --
  Senior Debt (Tranche B), principal and interest
    payable quarterly at varying amounts through
    June 2002, interest at a floating rate, as
    defined in the credit agreement (average rate
    of 10.8% in 2000, 12.4% in the 34-day period
    ended February 3, 2001 and 8.5% in 2001)......      45,677        45,677        38,177
  Revolving credit facility, interest at a
    floating rate, as defined in the credit
    agreement (average rate of 9.2% in 2000, 11.9%
    in the 34-day period ended February 3, 2001
    and 8.2% in 2001).............................      20,000        20,000            --
                                                      --------      --------       -------
                                                        67,344        67,344        38,177
Senior Subordinated Notes, interest payable
  quarterly, principal due in June 2003 (average
  rate of 13.5% in 2000, 15.0% in the 34-day
  period ended February 3, 2001 and 15.0% in
  2001)...........................................      20,000        20,000        20,000
Mandatorily redeemable preferred stock, Class C,
  interest at 9% annually.........................      17,122        17,122        17,122
                                                      --------      --------       -------
                                                       104,360       104,363        75,239
Less:
  Unamortized debt discount.......................         106           103            60
  Current portion.................................      29,167        29,167        38,177
                                                      --------      --------       -------
  Total long-term indebtedness....................    $ 75,193      $ 75,196       $37,062
                                                      ========      ========       =======
</Table>

       Senior Credit Facility - The senior credit facility as amended (the
"Senior Debt Agreement") entered into in connection with the Recapitalization
(see Note 2), with a syndicate bank group provides for $65 million in senior
term debt (Tranche A $20 million and Tranche B $45 million) and a $20 million
revolving line of credit ("Line of Credit"). The Line of Credit requires a
30-day consecutive zero balance between January 1 and March 1 of each year. The
Company is required to pay a commitment fee to the bank at a rate per annum
equal to .5% of the unused portion of the Line of Credit. Borrowings under the
Tranche A term loan and the Line of Credit bear interest at a floating rate (the
higher of the federal funds rate plus .5% or the prime rate) plus 2.25% or a
Eurodollar Rate, as defined in the Senior Debt Agreement, plus 3.25%. Borrowings
under the Tranche B term loan bear interest at a floating rate (the higher of
the federal funds rate plus .5% or the prime rate) plus 2.95% or a Eurodollar
Rate, as defined, plus 3.95%.

                                       F-14

                                KIRKLAND'S, INC.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

       On July 7, 1999, the Company entered an amendment to its Senior Debt
Agreement and Supplemental Loan Agreement. The amendment provided an additional
$2.5 million in borrowings under the Tranche B term loan and a term note (the
"Term Note") for $7.5 million due June 2000. Of the $7.5 million advanced under
the Term Note, $3.4 million was loaned by shareholders affiliated with Advent
and $4.1 million was collaterized by cash and letters of credit supplied by
other shareholders of the Company. In conjunction with the amendment, the
Company issued warrants to purchase an aggregate of 15,847 shares of common
stock of the Company for $0.01 per share. The warrants were issued to certain
shareholders of the Company in consideration for collateralizing the principal
on the Term Note or advancing a portion of the borrowings represented by the
Term Note. The warrants were considered to have no value at July 7, 1999, based
upon a fair value analysis of the Company's common stock at July 7, 1999. On
August 8, 2000, the Term Note was repaid through the surrender of the collateral
provided by shareholders in exchange for equity and conversion into equity of
the loan advanced by shareholders affiliated with Advent (see Note 2).

       Effective June 19, 2001, the Company completed an amendment to its Senior
Debt Agreement with its senior bank syndicate, whereby all previous financial
covenant violations were waived and new financial covenant requirements were
established for the duration of the amended agreement. As of February 2, 2002,
the Company was in compliance with all financial covenants.

       Subordinated Note Agreement - Concurrent with the Senior Debt Agreement,
the Company entered into a Senior Subordinated Note and Warrant Purchase
Agreement (the "Subordinated Note Agreement") with a group of preferred
shareholders providing for $20 million in subordinated notes. The notes have a
maturity date of June 30, 2003 and bear interest at the rate of 12.50% per
annum. The holders of the subordinated notes also received warrants to purchase,
for $0.01 per share, 11,905 shares of common stock of the Company. Additional
warrants ("Incentive Warrants") were reserved for the holders of the notes,
entitling them to purchase, for $0.01 per share, an additional 4,817 shares of
common stock of the Company if a liquidity event achieving certain valuation
targets had not occurred prior to December 31, 1999. This condition not having
been met, the Incentive Warrants became exercisable to the holders of the notes
effective January 1, 2000. Under the original provisions of this agreement, all
of these warrants could be sold back (i.e. put) to the Company at the holders'
option on the maturity date of the debt for fair market value, as defined in the
Subordinated Note Agreement. An initial value of $300,000 was allocated to the
16,722 warrants and recorded as a discount on the related debt. This discount is
being amortized over the life of the notes.

       Prior to January 1, 1998, at which time the holders of the warrants
agreed to terminate their put option, the warrants were marked to market based
upon the fair value of the underlying common stock as of each period end. Upon
termination of the put option the recorded liability of $879,000 was
reclassified as temporary equity. The put option was reinstated on December 31,
1999. The 16,722 warrants were determined to have no value based upon a fair
value analysis of the Company's common stock, and the $879,000 previously
recorded as temporary equity was adjusted through the statement of operations.
At December 31, 2000 and February 2, 2002, the warrants were marked to market
resulting in accretion of $0 and $7,759,000, respectively, based upon the fair
value of the underlying common stock. The put option was terminated again on
February 3, 2002.

       Concurrent with the June 19, 2001 amendment to the senior credit
facilities, the Company also entered into an amendment of its Subordinated Note
Agreement (the "Subordinated Amendment"). Pursuant to the Subordinated
Amendment, all previous events of default were waived and new financial covenant
requirements were established for the duration of the facility. Effective
January 1, 2001, the interest rate on the subordinated notes, plus accrued
interest, was increased to 15.0% per annum compounded quarterly. Effective
January 1, 2002, the interest rate on the subordinated notes, plus accrued
interest, was increased to 15.5% per annum. Additionally, as a condition of the
Subordinated Amendment,

                                       F-15

                                KIRKLAND'S, INC.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

the Company agreed to amend its charter to reduce the dividend rate on the Class
A Preferred Stock and Class D Preferred Stock to 4% effective June 30, 2001.
Further, the Company agreed to use its best efforts to file an amendment to the
same effect with respect to the Class B Preferred Stock on or before June 30,
2001. Although the Company could not get the requisite shareholder consent, in
October 2001 the Company entered into an agreement with two of the shareholders
of the Class B Preferred Stock whereby the dividend rate for these two
shareholders was reduced to 4% effective June 30, 2001. The Company recorded a
$2,227,000 writedown of the Class B Preferred Stock to reflect the fair value
adjustment for the reduction in the dividend rate from 10% to 4% at July 1,
2001.

       Under the Company's amended credit agreements (both senior and
subordinated), the Company is required to maintain stated levels of net worth as
well as comply with certain coverage ratios and limits on capital expenditures.
The borrowings are collateralized by substantially all of the Company's assets.

       Mandatorily Redeemable Preferred Stock - The Class C Preferred Stock
issued in conjunction with the recapitalization (see Note 2) has a liquidation
preference to the Class A Preferred Stock and the Class B Preferred Stock and
had a liquidation value of $17,122,000 at December 31, 2000, February 3, 2001
and February 2, 2002. The Class C Preferred Stock has no conversion privileges,
is non-voting and can be redeemed in whole or in part at the option of the
Company at any time provided that all of the Class D Preferred Stock has been
redeemed, and is mandatorily redeemable in whole at the earliest to occur of
July 2004 or the closing of a liquidity event, as defined. In connection with
the Class C Preferred Stock, the Company incurs interest expense equal to 9% per
annum of the outstanding balance, including accrued interest compounded
semi-annually. This has been reflected in interest expense in the accompanying
consolidated statements of operations. At December 31, 2000, February 3, 2001
and February 2, 2002, accrued interest expense related to the Class C Preferred
Stock was $5,036,000, $5,190,000, and $7,197,000, respectively.

       Other Indebtedness - On October 15, 1998, the Company entered into a
Subordinated Promissory Note Agreement (the "Promissory Note Agreement") with a
management employee of the Company. Under the Promissory Note Agreement, the
Company was permitted to borrow up to $5 million from this employee at an
interest rate equal to the rate specified in the Company's Line of Credit. After
May 1, 1999, the rate increased to 2.0% higher than the rate specified in the
Line of Credit. On August 8, 2000, the management employee exchanged the
principal of this note for equity in the Company (see Note 2).

       The principal maturities of long-term debt outstanding at February 2,
2002 including unamortized discounts in years subsequent to 2001 are as follows:
$38,177,000 in 2002; $20,000,000 in 2003; and $17,122,000 in 2004.

NOTE 7 - LONG-TERM LEASES

       The Company leases retail store facilities and certain equipment under
operating leases with terms ranging up to ten years and expiring at various
dates through 2013. Most of the retail store lease agreements include renewal
options and provide for minimum rentals and contingent rentals based on sales
performance in excess of specified minimums. Rent expense under operating leases
was $19,570,000, $22,371,000 and $24,344,000 in fiscal years 1999, 2000 and
2001, respectively, and $1,936,000 for the 34 days ended February 3, 2001.
Contingent rental expense was $435,000, $199,000 and $752,000 for fiscal years
1999, 2000 and 2001, respectively, and $57,000 for the 34-day period ended
February 3, 2001.

       Future minimum lease payments under all operating leases with initial
terms of one year or more are as follows: $22,392,000 in 2002; $20,636,000 in
2003; $19,778,000 in 2004; $18,520,000 in 2005; $15,767,000 in 2006; and
$31,797,000 thereafter.

                                       F-16

                                KIRKLAND'S, INC.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 8 - EMPLOYEE BENEFIT PLANS

       Stock Options - On June 12, 1996, the Company adopted the "1996 Executive
Incentive and Non-Qualified Stock Option Plan" (the "Plan") which provides
employees and officers with opportunities to purchase shares of the Company's
common stock. The Plan authorizes the grant of incentive and non-qualified stock
options and requires that the exercise price of incentive stock options be at
least 100% of the fair market value of the stock at the date of the grant.

       In connection with the 1996 recapitalization, the Company entered into
agreements to grant options to two management employees. The agreements provide
that each of the two management employees will receive option grants
representing 2% of the fully diluted shares. The agreements further provide that
future issuances of common stock shall not dilute the management employees'
position and that additional grants will be awarded upon each issuance of common
stock. These options become 100% vested 24 hours prior to an asset sale, public
offering, or stock sale, in which the investors in the 1996 recapitalization
achieve a specified internal rate of return on their invested funds. If the
specified internal rate of return targets are not met upon a liquidity event,
the options automatically terminate and are forfeited. Options outstanding under
these agreements were 4,762, 4,762, and 7,900 at December 31, 2000, February 3,
2001, and February 2, 2002, respectively. No compensation expense has been
recognized since the options have not vested and management believes the
likelihood of exercise is remote.

       On September 28, 1999, the Company's Board of Directors re-priced certain
options granted in 1998 to $95.00 per share, which was not less than the fair
value of the Company's stock at the date of the re-pricing, as determined by the
Company's Board of Directors. These options to purchase 2,283 shares remained
outstanding at February 2, 2002. The repricing resulted in variable accounting
under the provisions of APB 25 and FIN 44. Accordingly, the Company has
recognized a non-cash stock compensation charge of approximately $578,000 in the
consolidated financial statements in connection with these options.

       Transactions under the Company's stock option plans in each of the
periods indicated are as follows:

<Table>
<Caption>
                                                                         WEIGHTED
                                                                         AVERAGE
                                                              NUMBER     EXERCISE
                                                             OF SHARES    PRICE
                                                             ---------   --------
                                                                   
Outstanding at December 31, 1999...........................    9,800      $49.06
  Granted..................................................       --          --
  Exercised................................................       --          --
  Forfeited................................................     (258)      95.00
                                                              ------      ------
Outstanding at December 31, 2000...........................    9,542      $47.81
  Granted..................................................       --          --
  Exercised................................................       --          --
  Forfeited................................................       --          --
                                                              ------      ------
</Table>

                                       F-17

                                KIRKLAND'S, INC.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

<Table>
<Caption>
                                                                         WEIGHTED
                                                                         AVERAGE
                                                              NUMBER     EXERCISE
                                                             OF SHARES    PRICE
                                                             ---------   --------
                                                                   
Outstanding at February 3, 2001............................    9,542      $47.81
  Granted..................................................   14,226       46.02
  Exercised................................................     (230)      95.00
  Forfeited................................................      (68)      95.00
                                                              ------      ------
Outstanding at February 2, 2002............................   23,470      $46.13
                                                              ======      ======
</Table>

       Options to purchase 4,780, 4,780, and 6,370 shares of common stock were
exercisable at December 31, 2000, February 3, 2001, and February 2, 2002,
respectively. The weighted average exercise price of these options was $95 per
share.

       Had compensation expense for the Company's stock option plan been
determined based on the fair values at the grant date for stock option awards
granted during the fiscal years 1999, 2000 and 2001, the Company's pro forma net
income (loss) would have been approximately $3,999,000, $(1,325,000) and
$4,293,000, respectively. Net loss for the 34-day period ended February 3, 2001,
on a pro forma basis would have been approximately $(2,469,000). The earnings
per share would have been:

<Table>
<Caption>
                                              YEAR ENDED               34 DAYS
                                      ---------------------------       ENDED       YEAR ENDED
                                      DECEMBER 31,   DECEMBER 31,    FEBRUARY 3,    FEBRUARY 2,
                                          1999           2000           2001           2002
                                      ------------   ------------   -------------   -----------
                                                                        
Basic...............................     $(5.15)       $(71.58)        $(23.74)       $(1.50)
                                         ======        =======         =======        ======
Diluted.............................     $(5.15)       $(71.58)        $(23.74)       $(1.50)
                                         ======        =======         =======        ======
</Table>

       The fair value of each option grant was estimated on the date of grant
using the Black-Scholes option pricing model based upon the following
assumptions: expected volatility of 55%; risk-free interest rates of 5.5%;
expected lives of 5 years, and no expected dividend payments. The weighted
average remaining contractual life of the options was 7.2 years, 6.2 years, and
7.9 years for the fiscal years ended 1999, 2000 and 2001, respectively. The
weighted average contractual life of the options was 6.1 years at February 3,
2001.

       401(k) Savings Plan - The Company maintains a defined contribution 401(k)
employee benefit plan, which covers all employees meeting certain age and
service requirements. Up to 6% of the employee's compensation may be matched at
the Company's discretion. This discretionary percentage was 50% of an employee's
contribution subject to Plan maximums in 2001. The Company's matching
contributions were approximately $82,000, $102,000 and $249,000 in 1999, 2000
and 2001, respectively. The Company has the option to make additional
contributions to the Plan on behalf of covered employees; however, no such
contributions were made in 1999, 2000 or 2001.

NOTE 9 - EARNINGS PER SHARE

       Basic earnings per share are based upon the weighted average number of
shares outstanding. Diluted earnings per share are based upon the weighted
average number of shares outstanding plus the shares that would be outstanding
assuming exercise of dilutive stock options and warrants.

                                       F-18

                                KIRKLAND'S, INC.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

       The computations for basic and diluted earnings per share are as follows
(in thousands, except for per share amounts):

<Table>
<Caption>
                                     YEAR ENDED
                             ---------------------------     34-DAY PERIOD     YEAR ENDED
                             DECEMBER 31,   DECEMBER 31,   ENDED FEBRUARY 3,   FEBRUARY 2,
                                 1999           2000             2001             2002
                             ------------   ------------   -----------------   -----------
                                                                   
Numerator:
  Net loss allocable to
     common stock..........    $  (414)       $ (7,870)        $ (3,247)        $ (2,054)
                               =======        ========         ========         ========
Denominator for basic
  earnings per share:
  Average number of common
     shares outstanding....     92,101         110,084          136,751          136,752
                               =======        ========         ========         ========
Denominator for diluted
  earnings per share:
  Average number of common
     shares outstanding....     92,101         110,084          136,751          136,752
                               -------        --------         --------         --------
                                92,101         110,084          136,751          136,752
                               =======        ========         ========         ========
  Basic earnings per
     share.................    $ (4.50)       $ (71.49)        $ (23.74)        $  (1.50)
                               =======        ========         ========         ========
  Diluted earnings per
     share.................    $ (4.50)       $ (71.49)        $ (23.74)        $  (1.50)
                               =======        ========         ========         ========
</Table>

       The calculation of fully diluted earnings per share for December 31,
1999, December 31, 2000, and February 3, 2001 and February 2, 2002 excludes
stock options outstanding of 9,800, 9,542, 9,542 and 23,470 respectively and
outstanding warrants of 38,124 as their effect would be anti-dilutive.

NOTE 10 - RELATED PARTIES

       Inventory is purchased in the ordinary course of business from an entity
formerly owned by a substantial shareholder of the Company. Purchases
approximated $237,000, $128,000 and $332,000 in 1999, 2000 and 2001,
respectively.

       The Company purchases inventory from a manufacturer in which one of the
shareholders had a significant ownership interest. Purchases from this
manufacturer totaled $292,000 and $5,000 in 1999 and 2000, respectively. The
Company purchased no inventory from this manufacturer in 2001.

       The Company rents aircraft from an entity owned by a substantial
shareholder. Rental expense approximated $63,000, $92,000 and $23,000 in 1999,
2000 and 2001, respectively.

NOTE 11 - COMMITMENTS AND CONTINGENCIES

       Financial instruments which potentially subject the Company to
concentration of risk are primarily cash and cash equivalents. The Company
places its cash and cash equivalents in insured depository institutions and
attempts to limit the amount of credit exposure to any one institution within
the covenant restrictions imposed by the Company's debt agreements.

       The Company has employment agreements with two key management employees
and a consulting agreement with another individual, all of whom were
shareholders of the Company prior to the Recapitalization. The employment
agreements expire on June 12, 2002 and require annual aggregate salary payments
of $550,000. These three individuals own all of the outstanding Class C
Preferred Stock. These agreements also require the Company to pay an annual
interest amount equal to 9% of the outstanding

                                       F-19

                                KIRKLAND'S, INC.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

balance of this preferred stock (see Note 6). Payments representing such
interest accrued after 1997 have not been made as a result of subordination
provisions under the Company's senior credit facility. The consulting agreement
expires June 12, 2003.

       The Company is party to pending legal proceedings and claims. Although
the outcome of such proceedings and claims cannot be determined with certainty,
the Company's management is of the opinion that it is unlikely that these
proceedings and claims will have a material effect on the financial condition,
operating results or cash flows of the Company.

NOTE 12 - CONSULTING CONTRACT

       In July 2001, the Company entered into an agreement with a consultant to
provide services to the Company. Under the terms of the agreement, the
consultant was granted the option to purchase 1,888 shares of common stock at
$.01. As the options were granted to a non-employee, the Company has recorded a
non-cash stock compensation charge of $134,000 in the consolidated financial
statements, equal to the fair market value of the options determined using the
Black-Scholes option pricing model on the date of grant.

NOTE 13 - PRE-OFFERING STOCK SPLIT

       Prior to the completion of the Company's planned public offering, the
Company intends to effect a split of its common stock. All share and per share
information in the consolidated financial statements will be retroactively
restated to reflect the stock split for all periods presented.

NOTE 14 - UNAUDITED PRO FORMA BALANCE SHEET AND EARNINGS PER SHARE INFORMATION

       The unaudited pro forma balance sheet information as of February 2, 2002
gives effect to the conversion or redemption of the Class A, Class B, and Class
D redeemable convertible preferred stock, the redemption of the Class C
redeemable preferred stock, and the exercise of all outstanding common stock
warrants that is expected to occur upon the consummation of the initial public
offering of the Company's common stock.

       The unaudited pro forma earnings per share information for the year ended
February 2, 2002 gives effect to the conversion of the Class A, Class B, and
Class D redeemable convertible preferred stock and the exercise of all
outstanding common stock warrants that is expected to occur upon the
consummation of the initial public offering of the Company's common stock, as if
they had occurred as of February 4, 2001.

       The unaudited pro forma balance sheet and pro forma earnings information
does not give effect to the sale of shares by the Company in its planned public
offering.

                                       F-20


        UNAUDITED PRO FORMA CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

       Immediately prior to completion of this offering as a part of the
Pre-Offering Transactions, $     million of aggregate stated value and accrued
dividends on the outstanding shares of our Class A Preferred Stock, Class B
Preferred Stock and Class D Preferred Stock will be converted into an aggregate
of      shares of common stock (at an assumed initial public offering price of
$     per share). Additionally, prior to completion of this offering, our
warrantholders will exercise all of our outstanding warrants to purchase 38,124
shares of common stock. See "Certain Transactions - Pre-Offering Transactions."
Using a portion of the net proceeds of this offering we will purchase or redeem
from current shareholders all of the outstanding shares of our Class C Preferred
Stock and $     million of aggregate stated value and accrued dividends on the
outstanding shares of Class A Preferred Stock, Class B Preferred Stock and Class
D Preferred Stock.

       The pro forma consolidated condensed balance sheet as of February 2, 2002
and the pro forma consolidated condensed statements of operations for the year
ended February 2, 2002 which follow give effect to: (i) the Pre-Offering
Transactions, and (ii) this offering and the application of the estimated net
proceeds therefrom as if such transactions had occurred as of the beginning of
the period.

       In our opinion all adjustments necessary to present fairly such pro forma
consolidated condensed statements of operations have been made. These unaudited
pro forma consolidated condensed statements of operations are not necessarily
indicative of what actual results would have been had the transactions occurred
at the beginning of the respective periods nor do they purport to indicate the
results of our future operations. These unaudited pro forma financial statements
should be read in conjunction with the accompanying notes.

                                       P-1


         UNAUDITED PRO FORMA CONSOLIDATED CONDENSED STATEMENT OF INCOME

                      FOR THE YEAR ENDED FEBRUARY 2, 2002

<Table>
<Caption>
                                                            PRE-OFFERING               OFFERING      PRO FORMA
                                               HISTORICAL   ADJUSTMENTS    SUBTOTAL   ADJUSTMENTS   AS ADJUSTED
                                               ----------   ------------   --------   -----------   -----------
                                                       (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
                                                                                     
Net sales....................................   $307,213                   $307,213                  $307,213
Cost of sales................................    200,063                    200,063                   200,063
                                                --------                   --------                  --------
  Gross profit...............................    107,150                    107,150                   107,150
Operating expenses:
  Other operating expenses...................     71,622                     71,622                    71,622
  Non-cash stock compensation charge.........        712                        712                       712
Depreciation and amortization................      7,678                      7,678                     7,678
                                                --------                   --------                  --------
  Operating income...........................     27,138                     27,138                    27,138
Interest expense:
  Senior credit facility and other
    indebtedness.............................      5,835                      5,835                     5,835
  Subordinated debt..........................      3,924                      3,924     (3,924)(e)         --
  Class C Preferred Stock....................      2,007                      2,007     (2,007)(f)         --
  Accretion of common stock warrants.........      7,759       (7,759)(b)        --                        --
Interest income..............................       (278)                      (278)                     (278)
Other income, net............................        262                        262                       262
                                                --------                   --------                  --------
    Income before income taxes...............      7,629                     15,388                    21,319
Income tax provision.........................      3,331        3,390(c)      6,721       2,581(c)      9,302
                                                --------                   --------                  --------
    Net income...............................      4,298                      8,667                    12,017
Accretion of redeemable preferred stock and
  dividends accrued..........................     (6,352)    6,352(d)            --                        --
                                                --------                   --------                  --------
Net income allocable to common stock(a)......     (2,054)                     8,667                    12,017
                                                --------                   --------                  --------
Income per common share(a):
  Basic......................................   $  (1.50)                  $                         $
                                                --------                   --------                  --------
  Diluted....................................   $  (1.50)                  $                         $
                                                --------                   --------                  --------
Weighted average number of common shares
  outstanding(a):
  Basic......................................    136,752
                                                --------                   --------                  --------
  Diluted....................................    136,752
                                                --------                   --------                  --------
</Table>

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

(a) Assumes the Pre-Offering Transactions (as defined on page 5) were effected
    as of the beginning of the period, at an assumed initial public offering
    price of $     per share. At a different initial public offering price, the
    pro forma number of shares outstanding and pro forma net income per share
    would be different. See "Certain Transactions - Pre-Offering Transactions."

(b) Represents the reduction in accretion of common stock warrants of $7.8
    million resulting from the exercise of warrants as part of the Pre-Offering
    Transactions.

(c) Represents the tax effect of the foregoing adjustments, resulting in an
    effective statutory tax rate of approximately 43.7%, excluding the accretion
    of common stock warrants for 2001.

(d) Represents the reduction in accretion and dividends accrued of $6.4 million
    resulting from the issuance of                shares of Common Stock upon
    the conversion and/or redemption of all $88.4 million of aggregate stated
    value and accrued dividends on our outstanding Class A Preferred Stock,
    Class B Preferred Stock and Class D Preferred Stock (at an assumed initial
    public offering price of $     per share).

(e) Represents the interest and amortization expense reduction of $3.9 million
    resulting from repayment of approximately $20.0 million of subordinated debt
    from the estimated net proceeds of this Offering. See "Use of Proceeds."

(f) Represents the interest expense reduction of $2 million resulting from
    repayment of all outstanding mandatorily redeemable Class C Preferred Stock
    and amounts classified as interest associated with such preferred stock from
    the estimated net proceeds of this Offering. See "Use of Proceeds."

                                       P-2


            UNAUDITED PRO FORMA CONSOLIDATED CONDENSED BALANCE SHEET

                                FEBRUARY 2, 2002

<Table>
<Caption>
                                                             PRE-OFFERING                    OFFERING        PRO FORMA
                                                HISTORICAL   ADJUSTMENTS      SUBTOTAL      ADJUSTMENTS     AS ADJUSTED
                                                ----------   ------------     ---------     -----------     -----------
                                                                            (IN THOUSANDS)
                                                                                             
ASSETS
Current assets:
  Cash and cash equivalents...................  $  29,751      $(28,301)(a)   $   1,450      $   5,681(d)    $   7,131
  Inventories.................................     32,763                        32,763                         32,763
  Other current assets........................      3,277                         3,277                          3,277
                                                ---------                     ---------                      ---------
    Total current assets......................     65,791                        37,490                         43,171
Property and equipment, net...................     23,748                        23,748                         23,748
Other noncurrent assets.......................      6,279                         6,279                          6,279
                                                ---------                     ---------                      ---------
    Total assets..............................  $  95,818                     $  67,517                      $  73,198
                                                =========                     =========                      =========
LIABILITIES, REDEEMABLE PREFERRED STOCK AND SHAREHOLDERS' DEFICIT
Current liabilities:
  Current maturities of long-term debt........     38,177       (38,177)(a)          --                             --
  Accounts payable............................     12,530                        12,530                         12,530
  Other current liabilities...................     22,490        (3,804)(a)      17,366         (7,197)(d)      10,169
                                                                 (1,320)(a)
Total current liabilities.....................     73,197                        29,896                         22,699
                                                ---------                     ---------                      ---------
Senior credit facility........................         --        15,000 (a)      15,000                         15,000
Subordinated debt.............................     19,940                        19,940        (20,000)(d)          --
                                                                                                    60 (e)
Class C Preferred Stock.......................     17,122                        17,122        (17,122)(d)          --
Other liabilities.............................      2,198                         2,198                          2,198
Common stock warrants.........................      7,759        (7,759)(b)          --                             --
                                                ---------                     ---------                      ---------
Redeemable convertible preferred stock:
  Class D.....................................     22,293       (22,293)(c)          --                             --
  Class A.....................................     48,901       (48,901)(c)          --                             --
  Class B.....................................     15,618       (15,618)(c)          --                             --
Shareholders' deficit:
  Common Stock................................        229                           229                            229
  Paid-in capital.............................         --         7,759 (b)      94,571         50,000 (d)     144,571
                                                                 86,812 (c)
  Accumulated deficit.........................   (111,439)                     (111,439)           (60)(e)    (111,499)
                                                ---------                     ---------                      ---------
    Total liabilities, redeemable preferred
      stock and shareholders' deficit.........  $  95,818                     $  67,517                      $  73,198
                                                =========                     =========                      =========
</Table>

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

(a) Represents the repayment of our existing senior credit facility of $39.5
    million (which consists of $38.2 million of current maturities of long-term
    debt and $1.3 million of other current liabilities) and $3.8 million of
    accrued interest on subordinated debt with the proceeds from a new credit
    facility consisting of a $15 million term loan and a revolving line of
    credit. We anticipate this facility will close in May 2002. If this
    refinancing transaction had closed on February 2, 2002, then there would
    have been no borrowings under the new line of credit at closing, but rather
    a use of $28.3 million from existing cash balances.

(b) Assumes the exercise of all common stock warrants.

(c) Assumes conversion and/or redemption of all redeemable convertible preferred
    stock (Class A, Class B and Class D), resulting in an increase to paid-in
    capital in an amount equal to the stated value and accrued dividends on such
    stock.

(d) Assumes net proceeds from this offering of $50 million, of which $20.0
    million is used to retire subordinated debt, $24.3 million is used to retire
    the mandatorily redeemable Class C Preferred Stock ($17.1 million of stated
    value of Class C Preferred Stock and $7.2 million of interest associated
    with the Class C Preferred Stock) and $5.7 million is allocated to cash and
    cash equivalents.

(e) Relates to the accretion of debt discount of $60,000 associated with the
    early extinguishment of the subordinated debt.

                                       P-3

              [photographs of stores, customers and merchandise]


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

       Through and including           , 2002 (the 25th day after the date of
this prospectus), all dealers effecting transactions in these securities,
whether or not participating in this offering, may be required to deliver a
prospectus. This is in addition to the dealers' obligation to deliver a
prospectus when acting as underwriters and with respect to their unsold
allotments or subscriptions.

                                     SHARES

                              KIRLAND'S, INC. LOGO

                                  COMMON STOCK

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

                                   PROSPECTUS
                             ---------------------

                              MERRILL LYNCH & CO.

                               CIBC WORLD MARKETS

                           SUNTRUST ROBINSON HUMPHREY

                           U.S. BANCORP PIPER JAFFRAY

                                         , 2002
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------


                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

       The following table sets forth an itemization of all estimated expenses,
all of which will be paid by us in connection with the issuance and distribution
of the securities being registered:

<Table>
<Caption>
NATURE OF EXPENSE                                               AMOUNT
- -----------------                                               ------
                                                            
SEC Registration Fee........................................   $ 13,225
Nasdaq National Market Listing Fee..........................     95,000
NASD Fee....................................................     14,875
Printing and engraving fees.................................    150,000
Registrant's counsel fees and expenses......................          *
Selling shareholders' counsel fees and expenses.............          *
Accounting fees and expenses................................          *
Officers and Directors Liability Insurance..................          *
Blue Sky expenses and counsel fees..........................      5,000
Transfer agent and registrar fees...........................     10,000
Miscellaneous...............................................          *
                                                               --------
  Total.....................................................   $      *
                                                               ========
</Table>

- ---------------
* To be filed by amendment.

ITEM 14.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

       The Tennessee Business Corporation Act ("TBCA") sets forth in Sections
48-18-502 through 48-18-508 the circumstances governing the indemnification of
directors, officers, employees and agents of a corporation against liability
incurred in the course of their official capacities. Section 48-18-502 of the
TBCA provides that a corporation may indemnify any director against liability
incurred in connection with a proceeding if (i) the director acted in good
faith, (ii) the director reasonably believed, in the case of conduct in his or
her official capacity with the corporation, that such conduct was in the
corporation's best interest, or, in all other cases, that his or her conduct was
not opposed to the best interests of the corporation and (iii) in connection
with any criminal proceeding, the director had no reasonable cause to believe
that his or her conduct was unlawful. In actions brought by or in the right of
the corporation, however, the TBCA provides that no indemnification may be made
if the director or officer is adjudged to be liable to the corporation.
Similarly, the TBCA prohibits indemnification in connection with any proceeding
charging improper personal benefit to a director, if such director is adjudged
liable on the basis that a personal benefit was improperly received. In cases
where the director is wholly successful, on the merits or otherwise, in the
defense of any proceeding instigated because of his or her status as a director
of a corporation, Section 48-18-503 of the TBCA mandates that the corporation
indemnify the director against reasonable expenses incurred in the proceeding.
Notwithstanding the foregoing, Section 48-18-505 of the TBCA provides that a
court of competent jurisdiction, upon application, may order that a director or
officer be indemnified for reasonable expense if, in consideration of all
relevant circumstances, the court determines that such individual is fairly and
reasonably entitled to indemnification, whether or not the standard of conduct
set forth above was met. Officers, employees, and agents who are not directors
are entitled, through the provisions of Section 48-18-507 of the TBCA to the
same degree of indemnification afforded to directors under Sections 48-18-503
and 48-18-505.

       Our charter and our bylaws will provide that we will indemnify from
liability, and advance expenses to, any of our present or former directors or
officers to the fullest extent allowed by the TBCA,

                                       II-1


as amended from time to time, or any subsequent law, rule, or regulation
adopted. Additionally, the charter will provide that none of our directors will
be personally liable to us or any of our shareholders for monetary damages for
breach of any fiduciary duty except for liability arising from (i) any breach of
a director's duty of loyalty to us or our shareholders, (ii) any acts or
omissions not in good faith or which involve intentional misconduct or a knowing
violation of law, (iii) any unlawful distributions, or (iv) receiving any
improper personal benefit.

ITEM 15.  RECENT SALES OF UNREGISTERED SECURITIES.

       Since April 1999, we sold the following securities (giving retroactive
effect to a      -for-one stock split to be effected in connection with the
Pre-Offering Transactions) without registration under the Securities Act:

                1. In July 1999, in connection with an additional loan from our
       then-existing senior lenders, certain of our then-existing shareholders
       collateralized a portion of the additional loan or loaned funds directly
       to us. In consideration for this, we issued to such shareholders warrants
       to purchase an aggregate of 15,847 shares of common stock at $0.01 per
       share.

                2. In December 1999, we reorganized by merging each of the
       separate corporations that operated our stores and Briar Patch Management
       Corporation, our wholly-owned subsidiary, into Kirkland's Stores, Inc., a
       wholly owned subsidiary of Kirkland's. In conjunction with the merger, we
       issued 206 additional shares of our common stock, 2,939,230 additional
       shares of our Class A Preferred Stock, 1,019,535 additional shares of our
       Class B Preferred Stock and 541,771 additional shares of our Class C
       Preferred Stock to all of our then-existing shareholders in the same
       proportion as their ownership interests in each such class prior to the
       merger.

                3. In August 2000, we sold to certain then-existing
       shareholders, including a management shareholder, 44,445 shares of common
       stock, 44,445 shares of Class D Preferred Stock and warrants to purchase
       an aggregate of 5,555 shares of common stock for $0.01 per share, for an
       aggregate of $7.5 million in cash, the surrender of a $5.0 million note
       held by a management shareholder and the repayment of a $7.5 million note
       held by our then-existing senior lenders.

                4. In July 2001, we granted a stock option to a consultant to
       purchase 1,888 shares of common stock at an exercise price of $0.01 per
       share.

                5. In November 2001, we granted stock options to 30 of our
       employees to purchase an aggregate of 9,200 shares of common stock under
       our 1996 Plan at an exercise price of $71.00 per share.

       We believe that the transactions described in paragraphs 1 through 5
above were exempt from registration under Section 3(b) or 4(2) of the Securities
Act because the subject securities were either (i) issued pursuant to a
compensatory benefit plan pursuant to Rule 701 under the Securities Act or (ii)
sold to a limited group of persons, each of whom was believed to have been a
sophisticated investor or to have had a preexisting business or personal
relationship with us or our management and to have been purchasing for
investment without a view to further distribution.

                                       II-2


ITEM 16. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

       (a) Exhibits:

<Table>
<Caption>
EXHIBIT
  NO.                             DESCRIPTION
- -------                           -----------
       
 *1.1     Form of Underwriting Agreement
  2.1     Recapitalization Agreement dated June 12, 1996, by and among
          Kirkland Holdings L.L.C., Kirkland's, Inc., Certain
          Companies Affiliated with Kirkland's, Inc., Carl Kirkland,
          Robert Kirkland, Bruce Moore and Robert E. Alderson (Certain
          exhibits and schedules have been omitted in accordance with
          Item 601(b)(2) of Regulation S-K. A copy of such exhibits
          and schedules shall be furnished supplementally to the
          Securities and Exchange Commission upon request.)
          (Incorporated herein by reference to Exhibit 2.1 to the
          registration statement on Form S-1 of Kirkland's filed on
          May 5, 1998 Registration No. 333-51517 [the "1998 Form
          S-1"])
  3.1     Amended and Restated Charter of Kirkland's, Inc.
  3.2     Form of Amended and Restated Charter of Kirkland's, Inc. (to
          become effective immediately prior to completion of this
          offering)
  3.3     Bylaws of Kirkland's, Inc.
  3.4     Form of Amended and Restated Bylaws of Kirkland's, Inc. (to
          become effective immediately prior to completion of this
          offering)
 *4.1     Form of Specimen Stock Certificate
 *5.1     Opinion of Pepper Hamilton LLP
 10.1     Amended and Restated Credit Agreement dated as of June 19,
          2001, among Kirkland's Holdings, L.L.C., the entities listed
          on Schedule 1.1A thereto, the several banks and other
          financial institutions or entities from time to time parties
          to the agreement, the First National Bank of Boston, and
          Lehman Commercial Paper Inc.
 10.2     Senior Subordinated Note Due 2003 in the amount of
          $8,000,000 dated June 12, 1996 issued to Capital Resource
          Lenders II, L.P. (Identical Senior Subordinated Notes Due
          2003, except as to the payee and the amount of the notes,
          were issued to The Marlborough Capital Investment Fund, L.P.
          ($3,800,000), Allied Capital Corporation ($3,600,000),
          Allied Capital Corporation II ($2,800,000), and Capital
          Trust Investments, Ltd. ($1,800,000) (Incorporated herein by
          reference to Exhibit 10.2 to the 1998 Form S-1)
 10.3     Form of Amended and Restated Registration Rights Agreement
          dated as of April 15, 2002, 2002, by and among Kirkland
          Holdings L.L.C., Kirkland's, Inc., SSM Venture Partners,
          L.P., Joseph R. Hyde III, Johnston C. Adams, Jr., John H.
          Pontius, CT/Kirkland Equity Partners, L.P., R-H Capital
          Partners, L.P., TCW/Kirkland Equity Partners, L.P., Capital
          Resource Lenders II, L.P., Allied Capital Corporation, The
          Marlborough Capital Investment Fund, L.P., Capital Trust
          Investments, Ltd., Global Private Equity II Limited
          Partnership, Advent Direct Investment Program Limited
          Partnership, Advent Partners Limited Partnership, Carl
          Kirkland, Robert Kirkland, Robert E. Alderson, The Amy
          Katherine Alderson Trust, The Allison Leigh Alderson Trust,
          The Carl T. Kirkland Grantor Retained Annuity Trust 2001-1
          and Steven Collins
 10.4     Consulting Agreement by and between Kirkland's and Robert
          Kirkland dated June 12, 1996 (Incorporated herein by
          reference to Exhibit 10.5 to the 1998 Form S-1)
 10.5     Employment Agreement by and between Kirkland's and Carl
          Kirkland dated June 12, 1996, as amended through July 31,
          2000
 10.6     Employment Agreement by and between Kirkland's and Robert E.
          Alderson dated June 12, 1996, as amended through July 31,
          2000
 10.7     Employment Agreement by and between Kirkland's and Reynolds
          C. Faulkner dated as of February 2, 1998, as amended through
          July 31, 2000
 10.8     Employment Agreement by and between Kirkland's and H.R.
          Harvey dated June 18, 2001
 10.9     Employment Agreement by and between Kirkland's and C. Edmond
          Wise, Jr. dated December 4, 2000
 10.10    1996 Executive Incentive and Non-Qualified Stock Option
          Plan, as amended through April 17, 2002
 10.11    2002 Incentive Plan
 10.12    Employee Stock Purchase Plan
</Table>

                                       II-3


<Table>
<Caption>
EXHIBIT
  NO.                             DESCRIPTION
- -------                           -----------
       
 10.13    Form of Amended and Restated Shareholders Agreement dated as
          of April 15, 2002, by and among Kirkland Holdings L.L.C.,
          Kirkland's, Inc., SSM Venture Partners, L.P., Joseph R. Hyde
          III, Johnston C. Adams, Jr., John H. Pontius, CT/Kirkland
          Equity Partners, L.P., R-H Capital Partners, L.P.,
          TCW/Kirkland Equity Partners, L.P., Capital Resource Lenders
          II, L.P., Allied Capital Corporation, The Marlborough
          Capital Investment Fund, L.P., Capital Trust Investments,
          Ltd., Global Private Equity II Limited Partnership, Advent
          Direct Investment Program Limited Partnership, Advent
          Partners Limited Partnership, Carl Kirkland, Robert
          Kirkland, Robert E. Alderson, The Amy Katherine Alderson
          Trust, The Allison Leigh Alderson Trust, The Carl T.
          Kirkland Grantor Retained Annuity Trust 2001-1 and Steven
          Collins
 10.14    Stock Option Agreement by and between Kirkland's and Carl
          Kirkland dated June 11, 1996 as amended through April 17,
          2002
 10.15    Stock Option Agreement by and between Kirkland's and
          Reynolds C. Faulkner dated as of February 2, 1998
          (Incorporated herein by reference to Exhibit 10.16 to the
          registration statement on Form S-1/A of Kirkland's filed on
          July 16, 1998 Registration No. 333-51517 1998 Amendment No.
          1 to Form S-1)
 10.16    Sublease Agreement by and between Southwind Properties and
          Kirkland's dated March 5, 2001
 21       Subsidiaries of Kirkland's
 23.1     Consent of PricewaterhouseCoopers LLP
*23.2     Consent of Pepper Hamilton LLP (included in Exhibit 5.1)
 24.1     Power of Attorney (included on signature pages)
</Table>

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

* To be filed by amendment.

       (b) Financial Statement Schedules:

       All schedules have been omitted because they are not applicable, not
required or the required information is included in the Financial Statements or
the notes thereto.

ITEM 17. UNDERTAKINGS.

       The undersigned registrant hereby undertakes to provide to the
underwriters at the closing specified in the underwriting agreement,
certificates in such denominations and registered in such names as required by
the underwriters to permit prompt delivery to each purchaser.

       Insofar as indemnification for liabilities arising under the Securities
Act may be permitted to directors, officers and controlling persons of the
registrant pursuant to the foregoing provisions, or otherwise, the registrant
has been advised that in the opinion of the Securities and Exchange Commission
such indemnification is against public policy as expressed in the Securities Act
and is, therefore, unenforceable. In the event that a claim for indemnification
against such liabilities (other than the payment by the registrant of expenses
incurred or paid by a director, officer or controlling person of the registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the registrant will, unless in the opinion of counsel the matter has
been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Securities Act and will be governed by the final
adjudication of such issue.

       The undersigned registrant hereby undertakes that:

                (i) for purposes of determining any liability under the
       Securities Act, the information omitted from the form of prospectus filed
       as part of this registration statement in reliance upon Rule 430A and
       contained in a form of prospectus filed by the registrant pursuant to
       Rule 424(b)(1) or (4) or 497(h) under the Securities Act shall be deemed
       to be part of this registration statement as of the time it was declared
       effective.

                (ii) for purposes of determining any liability under the
       Securities Act, each post-effective amendment that contains a form of
       prospectus shall be deemed to be a new registration statement relating to
       the securities offered therein, and the offering of such securities at
       that time shall be deemed to be the initial bona fide offering thereof.

                                       II-4


                                   SIGNATURES

       Pursuant to the requirements of the Securities Act of 1933, the
registrant has duly caused this registration statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City of Jackson,
State of Tennessee, on the 22nd day of April, 2002.

                                          KIRKLAND'S, INC.

                                          By: /s/  ROBERT E. ALDERSON
                                            ------------------------------------
                                              Robert E. Alderson
                                              Chief Executive Officer

                               POWER OF ATTORNEY

       Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed below by the following persons in the
capacities and on the dates indicated. Each person whose signature appears below
hereby constitutes and appoints Robert E. Alderson and Reynolds C. Faulkner his
true and lawful attorney-in-fact and agent, with full power of substitution and
resubstitution for him in any and all capacities, to sign any and all amendments
(including post-effective amendments) to this registration statement, or any
registration statement for the same offering that is to be effective upon filing
pursuant to Rule 462(b) under the Securities Act of 1933, and to file the same,
with exhibits thereto and other documents in connection therewith or in
connection with the registration of the common stock offered hereby under the
Securities Exchange Act of 1934, with the Securities and Exchange Commission,
granting unto such attorney-in-fact and agent full power and authority to do and
perform each and every act and thing requisite and necessary in connection with
such matters and hereby ratifying and confirming all that such attorney-in-fact
and agent or his substitutes may do or cause to be done by virtue hereof.

<Table>
<Caption>
                  SIGNATURE                                    TITLE                        DATE
                  ---------                                    -----                        ----
                                                                                 



           /s/ ROBERT E. ALDERSON               President, Chief Executive Officer     April 22, 2002
- ---------------------------------------------    and Director (Principal Executive
             Robert E. Alderson                              Officer)




          /s/ REYNOLDS C. FAULKNER                Executive Vice President, Chief      April 22, 2002
- ---------------------------------------------     Financial Officer and Director
            Reynolds C. Faulkner                   (Principal Financial Officer)




           /s/ CONNIE L. SCOGGINS                  Vice President of Finance and       April 22, 2002
- ---------------------------------------------     Treasurer/Controller (Principal
             Connie L. Scoggins                         Accounting Officer)




              /s/ CARL KIRKLAND                        Chairman of the Board           April 22, 2002
- ---------------------------------------------
                Carl Kirkland




          /s/ ALEXANDER S. MCGRATH                           Director                  April 22, 2002
- ---------------------------------------------
            Alexander S. McGrath




            /s/ DAVID M. MUSSAFER                            Director                  April 22, 2002
- ---------------------------------------------
              David M. Mussafer
</Table>

                                       II-5


<Table>
<Caption>
                  SIGNATURE                                    TITLE                        DATE
                  ---------                                    -----                        ----

                                                                                 




           /s/ R. WILSON ORR, III                            Director                  April 22, 2002
- ---------------------------------------------
             R. Wilson Orr, III




             /s/ JOHN P. OSWALD                              Director                  April 22, 2002
- ---------------------------------------------
               John P. Oswald




              /s/ MURRAY SPAIN                               Director                  April 22, 2002
- ---------------------------------------------
                Murray Spain
</Table>

                                       II-6


                                 EXHIBIT INDEX

<Table>
<Caption>
EXHIBIT
  NO.                             DESCRIPTION
- -------                           -----------
       
  3.1     Amended and Restated Charter of Kirkland's, Inc.
  3.2     Form of Amended and Restated Charter of Kirkland's, Inc. (to
          become effective immediately prior to completion of this
          offering)
  3.3     Bylaws of Kirkland's, Inc.
  3.4     Form of Amended and Restated Bylaws of Kirkland's, Inc. (to
          become effective immediately prior to completion of this
          offering)
 10.1     Amended and Restated Credit Agreement dated as of June 19,
          2001, among Kirkland's Holdings, L.L.C., the entities listed
          on Schedule 1.1A thereto, the several banks and other
          financial institutions or entities from time to time parties
          to the agreement, the First National Bank of Boston, and
          Lehman Commercial Paper Inc.
 10.3     Form of Amended and Restated Registration Rights Agreement
          dated as of April 15, 2002, by and among Kirkland Holdings
          L.L.C., Kirkland's, Inc., SSM Venture Partners, L.P., Joseph
          R. Hyde III, Johnston C. Adams, Jr., John H. Pontius,
          CT/Kirkland Equity Partners, L.P., R-H Capital Partners,
          L.P., TCW/Kirkland Equity Partners, L.P., Capital Resource
          Lenders II, L.P., Allied Capital Corporation, The
          Marlborough Capital Investment Fund, L.P., Capital Trust
          Investments, Ltd., Global Private Equity II Limited
          Partnership, Advent Direct Investment Program Limited
          Partnership, Advent Partners Limited Partnership, Carl
          Kirkland, Robert Kirkland, Robert E. Alderson, The Amy
          Katherine Alderson Trust, The Allison Leigh Alderson Trust,
          The Carl T. Kirkland Grantor Retained Annuity Trust 2001-1
          and Steven Collins
 10.5     Employment Agreement by and between Kirkland's and Carl
          Kirkland dated June 12, 1996, as amended
 10.6     Employment Agreement by and between Kirkland's and Robert E.
          Alderson dated June 12, 1996, as amended
 10.7     Employment Agreement by and between Kirkland's and Reynolds
          C. Faulkner dated as of February 2, 1998, as amended
 10.8     Employment Agreement by and between Kirkland's and H.R.
          Harvey dated June 18, 2001
 10.9     Employment Agreement by and between Kirkland's and C. Edmond
          Wise, Jr. dated December 4, 2000
 10.10    1996 Executive Incentive and Non-Qualified Stock Option
          Plan, as amended through April 17, 2002
 10.11    2002 Incentive Plan
 10.12    Employee Stock Purchase Plan
 10.13    Form of Amended and Restated Shareholders Agreement dated as
          of April 15, 2002, by and among Kirkland Holdings L.L.C.,
          Kirkland's, Inc., SSM Venture Partners, L.P., Joseph R. Hyde
          III, Johnston C. Adams, Jr., John H. Pontius, CT/Kirkland
          Equity Partners, L.P., R-H Capital Partners, L.P.,
          TCW/Kirkland Equity Partners, L.P., Capital Resource Lenders
          II, L.P., Allied Capital Corporation, The Marlborough
          Capital Investment Fund, L.P., Capital Trust Investments,
          Ltd., Global Private Equity II Limited Partnership, Advent
          Direct Investment Program Limited Partnership, Advent
          Partners Limited Partnership, Carl Kirkland, Robert
          Kirkland, Robert E. Alderson, The Amy Katherine Alderson
          Trust, The Allison Leigh Alderson Trust, The Carl T.
          Kirkland Grantor Retained Annuity Trust 2001-1 and Steven
          Collins
 10.14    Stock Option Agreement by and between Kirkland's and Carl
          Kirkland dated June 11, 1996, as amended through April 17,
          2002
 10.16    Sublease Agreement by and between Southwind Properties and
          Kirkland's dated March 5, 2001
 21       Subsidiaries of Kirkland's
 23.1     Consent of PricewaterhouseCoopers LLP
 24.1     Power of Attorney (included on signature pages)
</Table>