1
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                   FORM 10-Q/A

                QUARTERLY REPORT PURSUANT to SECTION 13 or 15 (d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

      For the quarter ended April 27, 1996. Commission File Number 0-21910

                                 KIDS MART, INC.
                   (F/K/A FROST HANNA ACQUISITION GROUP, INC.)

             (Exact name of registrant as specified in its charter)

FLORIDA                                                          65-0406710

(State or other jurisdiction of                                 (IRS Employer
incorporation or organization)                               Identification No.)

801 SENTOUS AVENUE, CITY OF INDUSTRY, CALIFORNIA                    91748

(Address of principal executive offices)                          (Zip Code)

(Registrant's telephone number, including area code)            (818) 854-3166




           Securities registered pursuant to Section 12(b) of the Act:
                                      None

           Securities registered pursuant to Section 12(g) of the Act:
                               Title of each class
                    Common Stock, par value $0.0001 per share


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


There were 4,943,000 shares of common stock, par value $0.0001 per share of the
registrant issued and outstanding as of October 22, 1996.


   2
     The Registrant hereby amends its Quarterly Report on Form 10-Q for the
        fiscal quarter ended April 27, 1996 in its entirety as follows:

                                 KIDS MART, INC.
                                   FORM 10-Q/A
                                      INDEX


                                                                           PAGES
PART I.     FINANCIAL INFORMATION

            ITEM 1.  Financial Statements                                      1

            ITEM 2.  Management's Discussion and Analysis of
                     Financial Condition and Results of Operations             7


PART II.    OTHER INFORMATION

            ITEM 1.  Legal Proceedings                                        13

            ITEM 2.  Changes in Securities                                    13

            ITEM 3.  Defaults Upon Senior Securities                          13

            ITEM 4.  Submission of Matters to a Vote of Security-Holders      13

            ITEM 5.  Other Information                                        14

            ITEM 6.  Exhibits and Reports on Form 8-K                         14


   3
PART I
ITEM 1.  FINANCIAL STATEMENTS

KIDS MART, INC.



                                                                                   APRIL 27,     JANUARY 27,
CONSOLIDATED BALANCE SHEETS                                                          1996           1996
- ------------------------------------------------------------------------------------------------------------
(In thousands, except share and par value amounts)                               

ASSETS

CURRENT ASSETS:
                                                                                                
  Cash                                                                              $ 1,335       $   502
  Receivable from Woolworth Corporation                                               1,670         1,670
  Merchandise inventories (Note 3)                                                   15,868        17,144
  Prepaid expenses and other current assets                                           1,569         1,888
                                                                                    -------       -------
          Total current assets                                                       20,442        21,204

Property and equipment, net                                                           6,585         6,106
Other assets, net                                                                       287           299
                                                                                    -------       -------
                                                                                    $27,314       $27,609
                                                                                    =======       =======

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
  Borrowings under credit facility                                                  $10,099       $ 8,849
  Accounts payable                                                                    7,455         5,562
  Accrued expenses and other current liabilities (Note 4)                             3,614         4,546
  Deferred revenue                                                                    1,359         1,237
                                                                                    -------       -------
          Total current liabilities                                                  22,527        20,194

Deferred rent                                                                           353           278
Redeemable common stock                                                                  50            50
                                                                                    -------       -------
           Total liabilities                                                         22,930        20,522

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY
  Preferred stock, par value $.0001 per share; 100,000,000 shares authorized;
      1,000,000 issued and outstanding; liquidation preference of $10,000,000
  Common stock, $.0001 par value; 100,000,000 shares authorized;
      4,943,000 shares issued and outstanding
  Additional paid-in capital                                                         12,783        12,783
  Accumulated deficit                                                                (8,399)       (5,696)
                                                                                    -------       -------
          Total stockholders' equity                                                  4,384         7,087
                                                                                    -------       -------
                                                                                    $27,314       $27,609
                                                                                    =======       =======



See accompanying notes to consolidated financial statements.


                                       1
   4
                                 KIDS MART, INC.

                      CONSOLIDATED STATEMENT OF OPERATIONS



                                                        APRIL 27,
QUARTER ENDED                                             1996
- ------------------------------------------------------------------
(In thousands, except per share amounts)               
                                                          
Net sales                                               $ 26,403
Cost of sales                                             15,942
                                                        --------
Gross profit                                              10,461

   Selling, general and administrative expenses           12,200
   Depreciation and amortization                             546
                                                        --------
Loss from operations                                      (2,285)
   Interest expense                                          418
                                                        --------
NET LOSS                                                $ (2,703)
                                                        ========

PER SHARE DATA:
   Average shares outstanding                              4,943
                                                        ========
   Net loss per common share                            $  (0.55)
                                                        ========
   Dividends per common share                               None
                                                        ========



See accompanying notes to consolidated financial statements.


                                       2
   5
                                 KIDS MART, INC.

                      CONSOLIDATED STATEMENT OF CASH FLOWS



                                                                                   APRIL 27,
QUARTER ENDED                                                                        1996
- ---------------------------------------------------------------------------------------------
(In thousands)                                                                    

CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                      
  Net loss                                                                          $(2,703)
  Adjustments to reconcile net loss to net cash provided by operating activities:
    Depreciation and amortization                                                       546
    Merchandise inventories markdown reserve                                           (539)
    Changes in operating assets and liabilities:
      Merchandise inventories                                                         1,815
      Prepaid expenses and other current assets                                         319
      Other assets                                                                      (20)
      Accounts payable                                                                1,893
      Accrued expenses and other current liabilities                                   (932)
      Deferred revenue                                                                  122
      Deferred rent                                                                      75
                                                                                    -------
          Net cash provided by operating activities                                     576
                                                                                    -------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchase of property and equipment                                                  (993)
                                                                                    -------
          Net cash used in investing activities                                        (993)
                                                                                    -------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Net borrowings under credit facility                                                1,250
                                                                                    -------
          Net cash provided by financing activities                                   1,250
                                                                                    -------
NET INCREASE IN CASH                                                                    833
                                                                                    -------
CASH, BEGINNING OF PERIOD                                                               502
                                                                                    -------
CASH, END OF PERIOD                                                                 $ 1,335
                                                                                    =======

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
  Interest paid                                                                     $   405
  Income taxes paid                                                                 $    --



See accompanying notes to consolidated financial statements.


                                       3
   6
KIDS MART, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
AS OF AND FOR THE QUARTER ENDED APRIL 27, 1996
(UNAUDITED, EXCEPT FOR INFORMATION AS OF AND FOR THE EIGHT MONTHS ENDED JANUARY
27, 1996) 
- --------------------------------------------------------------------------------
(Dollar amounts in thousands, except per share amounts)

1.       BASIS OF PRESENTATION

         References to the "Company" are to Kids Mart, Inc. on a consolidated
         basis. All significant intercompany transactions and balances have been
         eliminated. See notes to the audited consolidated financial statements
         presented in the Company's Annual Report on Form 10-K as of and for the
         eight months ended January 27, 1996.

         The accompanying consolidated financial statements have been prepared
         on a going concern basis, which contemplates the realization of assets
         and the satisfaction of liabilities in the normal course of business.
         As shown in the consolidated financial statements, during the quarter
         ended April 27, 1996, the Company incurred net losses of $2,703, and
         had a working capital deficiency of $2,085 as of April 27, 1996.
         Additionally, subsequent to April 27, 1996, the Company continued to
         experience operating losses and cash flow constraints. Net losses were
         $8,557 for the six months ended July 27, 1996. Current liabilities
         exceeded current assets by $7,883, and the Company had a stockholders'
         deficiency of $1,470 as of July 27, 1996. As of the date of this
         filing, the Company is in violation of certain covenants under its
         credit facility (see Note 5). These factors among others may indicate
         that the Company will be unable to continue as a going concern for
         a reasonable period of time.

         In response to these conditions, the Company has taken steps to reduce
         expenses and increase liquidity. The Company has, among other things,
         increased the percentage of higher margin private label merchandise and
         closed 37 stores during the eight months ended January 27, 1996. In
         addition, subsequent to April 27, 1996, the Company closed 17 stores,
         reduced its work force, renegotiated certain of its store leases,
         entered into a sale/leaseback transaction (see Note 5), entered into an
         agreement with a vendor to convert amounts payable to this vendor to
         common stock (see Note 5), implemented a store closure plan (the "Store
         Closure Plan") whereby it closed 97 stores (see Note 5), is
         renegotiating its loan covenants with its lender, and is exploring
         various interim and permanent financing opportunities with several
         financial advisors.

         The consolidated financial statements do not include any adjustments
         relating to the recoverability and classification of recorded asset
         amounts or the amounts and classifications of liabilities that might be
         necessary should the Company be unable to continue as a going concern.
         The Company's continuation as a going concern is dependent upon its
         ability to generate sufficient cash flow to meet its obligations on a
         timely basis, to successfully negotiate its loan covenants with its
         lender and payment terms with its vendors and landlords, to obtain
         additional financing or equity as may be required, and ultimately, to
         attain profitable operations. Management is continuing its efforts to
         obtain additional funds so that the Company can meet its obligations
         and sustain operations (see Note 5).

2.       SUMMARY OF ACCOUNTING POLICIES

         The Company is a retailer of children's apparel. It operated a chain of
         296 specialty children's apparel stores in 20 states as of April 27,
         1996. See Note 5 for information regarding the closure of 97 of the
         Company's stores during the third quarter of fiscal year 1996.
         The Company's fiscal year is the 52/53-week period ending on the
         Saturday nearest January 31.

         The Company's accounting and reporting policies conform to generally
         accepted accounting principles prescribed for commercial and industrial
         companies, and predominant retail industry practice. The interim period
         consolidated financial statements are unaudited. 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 assets and liabilities and disclosure of
         contingent assets and


                                       4


   7
KIDS MART, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
AS OF AND FOR THE QUARTER ENDED APRIL 27, 1996
(UNAUDITED, EXCEPT FOR INFORMATION AS OF AND FOR THE EIGHT MONTHS ENDED JANUARY
27, 1996) 
- --------------------------------------------------------------------------------
(Dollar amounts in thousands, except per share amounts)


         liabilities at the date of the financial statements and the reported
         amounts of revenues and expenses during the period. Actual results
         could differ from those estimates. It is the opinion of Company
         management that all adjustments consisting of normal recurring accruals
         necessary for a fair presentation of the results of operations have
         been reflected therein.

         Consolidated statements of operations and cash flows for the quarter
         ended April 29, 1995, (the "Disputed Financial Statements") have not
         been reported. Preparation and delivery of the Disputed Financial
         Statements was an issue in the Company's dispute with Woolworth
         described in "Part II. Item 1. Legal Proceedings."

         Currently, Woolworth is preparing and its certified public accountants,
         KPMG Peat Marwick, LLP, are auditing the Disputed Financial Statements,
         which have not been completed as of the date of this filing. When the
         Company receives the Disputed Financial Statements from Woolworth, the
         Company intends to include them in an amendment to the Company's
         Quarterly Report on Form 10-Q for the quarter ended April 27, 1996.

         Prior period amounts have been restated to conform to current
         period presentation.

3.       MERCHANDISE INVENTORIES

         Merchandise inventories included markdown reserves of $625 and $1,164
         as of April 27, 1996, and January 27, 1996, respectively.

4.       ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES

         Accrued expenses and other current liabilities consisted of the
         following as of the dates indicated:



                                               April 27,   January 27,
                                                  1996         1996
         -------------------------------------------------------------
         (In thousands)                       
                                                          
         Accrued payroll and related expenses   $1,360       $1,114
         Accrued advertising expenses              706          810
         Accrued sales tax                         695          603
         Other accrued expenses                    853        2,019
         -------------------------------------------------------------
                Total                           $3,614       $4,546
         =============================================================


5.       SUBSEQUENT EVENTS

         On July 24, 1996, the Company entered into a sale/leaseback transaction
         whereby it sold certain equipment to a leasing company for $288. The
         Company leased back such equipment under an operating lease which
         provides for 24 monthly payments of $14 each. The Company issued a
         warrant to the leasing company to purchase 50,000 shares of the
         Company's common stock at $7.00 per share.

         On September 11, 1996, the Company entered into an agreement with a
         vendor whereby the vendor agreed to convert $650 of amounts due from
         the Company to 433,333 shares of common stock. In exchange, the Company
         agreed to use its best efforts to purchase annually a minimum of
         $10,000 of merchandise inventories, as defined, from the vendor.


                                       5


   8
KIDS MART, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
AS OF AND FOR THE QUARTER ENDED APRIL 27, 1996
(UNAUDITED, EXCEPT FOR INFORMATION AS OF AND FOR THE EIGHT MONTHS ENDED JANUARY
27, 1996) 
- --------------------------------------------------------------------------------
(Dollar amounts in thousands, except per share amounts)



         On September 17, 1996, the Company implemented the Store Closure Plan 
         under which the Company reduced its workforce at its distribution 
         center and administrative offices and closed 97 stores. The Company 
         recorded $5,366 for lease termination costs, property and equipment 
         write-off and other closing costs in connection with the Store 
         Closure Plan as a charge to operations during the third quarter
         ending October 26, 1996.

         On September 30, 1996, the Company was in violation of its amended
         credit facility, for failing to have arranged $2,000 of interim
         financing or substantially completed a private placement of the
         Company's securities by that date. Subsequent to September 30, 1996,
         the Company is in violation of certain other covenants. The Company's
         lender has not declared the Company in default, and has cooperated with
         management while the Company continues to pursue interim and permanent
         financing.


                                    * * * * *


                                       6

   9
PART I.
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS

                                  INTRODUCTION

PRIVATE SECURITIES LITIGATION REFORM ACT. This Quarterly Report on Form 10-Q
contains certain forward-looking statements within the meaning of Section 27A of
the Securities Act of 1933 and Section 21E of the Securities Exchange Act of
1934 and the Company intends that such forward-looking statements be subject to
the safe harbors created thereby. See "Part II. Item 5. Other Information --
Private Securities Litigation Reform Act."

OVERVIEW. The following discussion presents information about the financial
condition, liquidity and capital resources, and results of operations of the
Company as of and for the quarter ended April 27, 1996. This information should
be read in conjunction with the audited consolidated financial statements of the
Company and the notes thereto as of and for the eight months ended January 27,
1996.

The Company reported a net loss of $2.7 million on net sales of $26.4 million
for the quarter ended April 27, 1996. The Company had a working capital
deficiency of $2.1 million as of the quarter ended April 27, 1996.

The Company has continued to experience operating losses and cash flow
constraints subsequent to April 27, 1996. Net losses were $8.6 million for the
six months ended July 27, 1996. As of July 27, 1996, current liabilities
exceeded current assets by $7.9 million, and the Company had a stockholders'
deficiency of $1.5 million. The Company is in violation of certain of its loan 
covenants under its credit facility with Foothill Capital Corporation
("Foothill"), the Company's principal lender, and anticipates violation of 
other covenants for the remainder of fiscal year 1996. These conditions raise 
substantial doubt about the Company's ability to continue as a going concern 
for a reasonable period of time.

In response to the Company's going concern issues, management implemented the
Store Closure Plan during the third quarter of fiscal year 1996 whereby it
closed 97 stores (the "Closed Stores") and reduced staff at its distribution
center and administrative offices. The Store Closure Plan required, during the
third quarter of fiscal year 1996, a charge to operations of approximately $5.4
million, principally related to store rent liability, closing costs, and
separation pay. The Company received the consent of Foothill to the Store 
Closure Plan.

                               RECENT DEVELOPMENTS

CONTINUING LOSSES AND CASH FLOW CONSTRAINTS. The Company has experienced
substantial losses and cash flow constraints since it purchased the Little Folks
and Kids Mart business from Woolworth Corporation and Kinney Shoe Corporation
(collectively, "Woolworth") in May 1995 (the "Acquisition"). No assurance can be
given as to when, if ever, the Company will become profitable.

The Company has experienced difficulties in obtaining adequate credit support
from its vendors. As a result, the Company has been required to operate on
shortened payment terms, creating significant cash flow constraints. Through 
early May 1996, the Company had been able to obtain sufficient merchandise to 
satisfy its requirements. However from late May through the date of this 
filing, the Company has been unable to obtain adequate credit support to 
achieve its planned level of inventory purchases, which severely impacted its 
1996 back-to-school season. The Company's failure to achieve adequate sales 
levels in the 1996 holiday season would have a material adverse effect on its 
business.

The Company's recurring losses, cash flow constraints, and loan covenant
violations raise substantial doubt about its ability to continue as a going
concern. The Company's continuation as a going concern is dependent upon its
ability to generate sufficient cash flow to meet its obligations on a timely
basis, to successfully renegotiate its loan covenants, to obtain additional
financing or equity as may be required, and ultimately, to attain profitable
operations. In the event that the Company is not successful in, among other
things, arranging immediate interim financing such that it will be able to
purchase inventory for the 1996 holiday season, arranging permanent financing
for inventory purchases thereafter, and attaining credit support from its
vendors, it will consider alternate means of continuing the business including
further expense reductions, negotiations with landlords and vendors to reach


                                       7


   10
agreement on delaying payments, closing additional stores, as well as any other
options available to the Company. In the event the Company is unsuccessful in
obtaining immediate interim financing for the 1996 holiday season, or if
such financing is obtained but the required level of permanent financing is not
obtained, the Company will consider the filing of a petition for reorganization
under Chapter 11 of the Federal bankruptcy laws. See "--Liquidity and Capital 
Resources."

LITIGATION.  Due to, among other things, significant cash flow constraints
and implementation of the Store Closure Plan, the Company has been unable to
make required payments to certain vendors and landlords.  In response, certain
of these vendors and landlords have sued the Company for such past due
amounts.  The Company does not dispute the nature of these claims and has 
recorded the liabilities in its consolidated financial statements.  In many
of the actions, the Company has held discussions with the vendors, landlords,
or their attorneys to reach a mutually satisfactory resolution.  While
management believes that none of these claims, individually, is material,
taken as a whole, the successful prosecution of these claims would have a
material adverse effect on the Company's cash flow.

TRANSITIONAL SERVICES.  In the past, Woolworth has provided the Company with 
information systems and accounting and administrative services pursuant to a
transition service agreement (the "Service Agreement").  The term of the 
Service Agreement was originally through September 28, 1996 but automatically
extended for successive one-month periods until terminated by either party
upon 30 days written notice.  Upon due notice by Woolworth, the agreement
was terminated on October 26, 1996.  Thereupon, the Company converted to its 
own information systems for merchandising and financial accounting.  The
Company and Woolworth are currently working on the final conversion issues.
In accordance with the Service Agreement, Woolworth will continue to provide 
to the Company through the first quarter of fiscal year 1997, certain 
information services with respect to store point-of-sale systems and price 
data.



                                       8


   11

                               FINANCIAL CONDITION

The Company's working capital deficiency was $2.1 million as of April 27, 1996,
as compared to working capital of $1.0 million as of January 27, 1996. Its
current ratio and debt-to-equity ratio were 0.91 and 5.23, respectively, at
April 27, 1996; and 1.05 and 2.90, respectively, at January 27, 1996. By July
27, 1996, the Company's working capital deficiency was $7.9 million, its current
ratio and debt-to-equity ratio were 0.65 and (15.72), respectively.

The Company reported a receivable from Woolworth of approximately $1.7 million
at April 27, 1996 and January 27, 1996, for cash placed in escrow at the closing
of the Acquisition. This cash was released to the Company on May 31, 1996, in
connection with the settlement of its dispute with Woolworth. See "Part II. Item
1. Legal Proceedings." Woolworth has refused to pay the Company $0.5 million for
amounts collected on behalf of the Company under the terms of the Service
Agreement. In its consolidated balance sheets as of April 27, 1996, and January
27, 1996, the Company reported a receivable from Woolworth for $0.5 million,
which it has deducted from payments owed to Woolworth under the terms of the
Service Agreement. If it is determined that the Company must release Woolworth
from the $0.5 million liability, there would be a material adverse impact on the
Company's results of operations and cash flows. The Company has not recorded a
loss provision in its consolidated financial statements for the quarter ended
April 27, 1996, based upon management's belief that the possibility of such loss
is remote.

Merchandise inventories decreased approximately $1.3 million or 7.4% from $17.1
million at January 27, 1996, to $15.9 million at April 27, 1996, due to the
Company's efforts to bring inventory to planned levels and improve inventory
turnover.


                                       9

   12

Pursuant to the Store Closure Plan, the Company transferred the remaining
inventory from the Closed Stores to the remaining open stores. Prior to the
Store Closure Plan, average store retail inventory was approximately $78.3
thousand, which was $25.7 thousand below planned retail store inventory for
September 1996. The inventory consolidation brought the average retail store
inventory up to approximately $112.1 thousand. However, there can be no
assurance that the increased inventory levels will improve the Company's sales
and operating results or that the Company's inventory levels will not drop below
acceptable levels in the future.

Property and equipment increased $0.5 million, net since January 27, 1996. The
Company purchased approximately $1.0 million of property and equipment,
including $0.6 million for software and computer equipment, $0.3 million for
store leaseholds and equipment, and $0.1 million for office equipment. In July
1996, the Company entered into a sale/leaseback transaction whereby it sold
certain leasing equipment to a leasing company for $0.3 million. See "--Recent
Developments--Other Developments."

Accounts payable increased to $7.5 million at April 27, 1996, from $5.6 million
at January 27, 1996. This increase was partly offset by a $0.9 million decrease
in accrued expenses. Overall, accounts payable and accrued expenses increased
approximately 9.5% since year end largely due to cash flow constraints. The
Company is holding discussions with vendors to apprise them of the Company's
financing strategies and to arrange payment terms to sustain operations while
the Company arranges financing.

                         LIQUIDITY AND CAPITAL RESOURCES

The Company's cash requirements are primarily related to the need to purchase
and pay for inventory prior to its sale, lease payments for store rent, the
costs associated with the computer system hardware and software installation, 
and the funding of normal operating expenses. The Company's cash requirements
fluctuate based on the seasonality of its sales and the required build up of
inventory in advance of peak sale periods. The Company funds its operations from
retail sales; it does not offer its customers credit terms.

The Company is party to a revolving credit facility with Foothill for up to $20
million for working capital advances, of which as much as $10 million can be
used for obligations under letters of credit. Aggregate borrowings are limited
to the lesser of $20 million or specified percentages of eligible merchandise
inventories, as defined. All loans made pursuant to the credit facility are
secured by substantially all of the Company's assets and bear interest at a
reference rate plus 2 percent. The credit facility expires on May 31, 1999, and
can then be renewed for successive one-year periods unless terminated by either
party pursuant to the terms of such agreement. The credit facility contains
various restrictions concerning the Company's ability to assume additional
indebtedness and specifies limits on capital expenditures. The credit facility
also contains various covenants that require the Company to maintain certain
minimum levels of working capital and tangible net worth, as defined, and to
maintain certain minimum financial ratios, among others. As of the date of this
filing, the Company is in violation of certain of these covenants.

During April and June 1996, the Company amended its revolving credit facility
with Foothill. These amendments modified certain covenants, extended the term of
the agreement from May 31, 1998 to May 31, 1999, and granted the Company
additional borrowings for up to $2.0 million during the period from June 10,
1996 to February 15, 1997. The Company issued to Foothill warrants to purchase
100,000 shares of Common Stock at $6 per share as consideration for these
amendments. In conjunction with arranging the overdraft facility, the Company's
credit facility was amended to require the Company to raise at least $2.0
million in subordinated debt or common stock


                                       10

   13
equity on or before September 30, 1996, or to have substantially completed a
private placement of the Company's securities by that date. Although the Company
has raised $0.9 million of the $2.0 million needed through the transactions
discussed below, the Company is presently in violation of this covenant. 

On July 24, 1996, the Company entered into a sale/leaseback transaction whereby
it sold certain equipment to a leasing company for $0.3 million, and leased it
back under an operating lease for 24 months. As consideration for this
transaction, the Company issued a warrant to the leasing company to purchase
50,000 shares of Common Stock at $7 per share.

On September 11, 1996, the Company entered into an agreement pursuant to which
one of its vendors converted $0.65 million of amounts due to the vendor to
433,333 shares of Common Stock. In exchange, the Company will use its best
efforts to purchase annually a minimum of $10 million of merchandise
inventories, as defined, from this vendor. Further, the vendor shall have the
right to have its nominee installed as a director to the Company's Board of
Directors within three months of execution of the agreement. Thereafter, unless
the vendor has reduced its investment in the Company by more than 50% the
Company shall nominate said nominee to the Board of Directors to be voted upon
by the shareholders of the Company at each annual meeting.

Foothill has cooperated with the Company to maintain the overdraft facility
while management continues to pursue interim and permanent financing. However,
there can be no assurance that Foothill will waive or amend the various
covenants in which the Company is currently in violation, or that Foothill will
not declare the Company in default under the credit facility and seek to
exercise its remedies thereunder, including foreclosure of the Company's assets.

At April 27, 1996, the Company had drawn down approximately $10.1 million at
10.25% under the credit facility and had approximately $0.9 million of remaining
availability. At October 22, 1996, the Company had $12.5 million outstanding
under the credit facility, including $0.4 million of borrowings in excess of its
$2.0 million overdraft facility. As of the date of this filing, the Company was
in violation of certain performance-based covenants under its credit facility.
The Company also anticipates other covenant violations during the remainder of
fiscal year 1996.

The Company has experienced difficulties in obtaining adequate credit support
from its vendors. As a result, the Company has been required to operate on
shortened payment terms, creating significant cash flow constraints. Through
early May 1996, the Company had been able to obtain sufficient merchandise to
satisfy its requirements. However from late May through the date of this filing,
the Company has been unable to obtain adequate credit support to achieve its
planned level of inventory purchases, which severely impacted its 1996
back-to-school season. The Company's failure to achieve adequate sales levels in
the 1996 holiday season would have a material adverse effect on its business.

In order to purchase inventory for the 1996 holiday season and thereafter,
the Company requires immediate financing. Management has held discussions with
financial advisors and potential investors with respect to immediate interim
financing through short-term subordinated debt, equity investment, or debt
restructuring.  However, the Company has not yet consummated any transactions 
with respect to such interim financing, and accordingly, there can be no 
assurance that the Company can obtain such financing, that such financing
would be timely, or that such financing, if obtained, would be sufficient to
enable the Company to continue as a going concern for a reasonable period of
time.

The Company also requires substantial long-term investment so that it can meet
its obligations and sustain operations. Toward this end, the Company has entered
into an engagement letter with a financial advisor and placement agent with
respect to a proposed $10 million to $15 million private placement of the
Company's securities. The placement agent's obligations under the engagement
letter are subject to a number of qualifications, including, but not limited to,
the placement agent's successful completion of its due diligence review and the
successful negotiation of a definitive placement agent agreement. There can be
no assurance that such private placement will be consummated, that it would be
on terms favorable to the Company or that it would be sufficient to enable the
Company to continue as a going concern for a reasonable period of time.

In the event that the Company is not successful in, among other things,
arranging immediate interim financing such that it will be able to purchase
inventory for the 1996 holiday season, arranging permanent financing for
inventory purchases thereafter, and attaining credit support from its vendors,
it will consider alternate means of continuing the business including further
expense reductions, negotiations with landlords and vendors to reach agreement
on delaying payments, closing additional stores, as well as any other options
available to the Company. In the event the Company is unsuccessful in obtaining
immediate interim financing for the 1996 holiday season, or if such financing 
is obtained, but the required level of permanent financing is not obtained, 
the Company will consider the filing of a petition for reorganization under 
Chapter 11 of the Federal bankruptcy laws.


                                       11

   14
                              RESULTS OF OPERATIONS

The Company has historically experienced and expects to continue to experience
seasonal fluctuations in its sales and operating results. A disproportionate
amount of the Company's sales and operating results are realized during the
months of November and December. The Company has also experienced periods of
increased sales activity in early spring and early fall. Furthermore, sales and
operating results are generally weakest during the second quarter. Because of
the seasonality of the Company's business, results for any quarter are not
necessarily indicative of results that may be achieved for a full fiscal year.

The Company reported a net loss of $2.7 million on net sales of $26.4 million
for the quarter ended April 27, 1996. The Company operated 296 stores at 
April 27, 1996.

The Company reported a net loss of $8.6 million on net sales of $47.4 million
for the six months ended July 27, 1996. The Company operated 282 stores at 
July 27, 1996. After giving effect to the Store Closure Plan and other store
closures, the Company operates 182 stores.

Selling, general and administrative expenses were $12.2 million for the quarter
ended April 27, 1996. Selling, general and administrative expenses were $24.5
million, for the six months ended July 27, 1996.

Depreciation and amortization was $0.5 million for the quarter ended April 27,
1996. Depreciation and amortization was $1.0 million for the six months ended
July 27, 1996.

Interest expense was $0.4 million for the quarter ended April 27, 1996. Interest
expense was $0.8 million for the six months ended July 27, 1996.

In response to the Company's going concern issues, management implemented the
Store Closure Plan during the third quarter of fiscal year 1996 whereby it
closed 97 stores and reduced staff at its distribution center and administrative
offices. The Store Closure Plan required, during the third quarter of fiscal
year 1996, a charge to operations of approximately $5.4 million, principally
related to store rent liability, closing costs, and separation pay. The Company
received the consent of Foothill, the Company's principal lender, to the Store
Closure Plan. See "--Recent Developments --Store Closure Plan."

Management based its decision on which stores to close by reviewing each store's
performance for the twelve-month period from the Acquisition through May 31,
1996, with respect to sales, gross margins, occupancy costs, and store
contribution. The worst performing stores were identified for closure. Certain
other Closed Stores were determined based on geographic or other market and cost
considerations.

The aggregate rent liability for the Closed Stores is approximately $13.2
million and the average remaining lease term is approximately 29 months. In
connection with the Store Closure Plan, the Company will undertake to negotiate
with the various landlords the outstanding lease liability of the Closed Stores.
There can be no assurance that such negotiations will be successful. Failure to
reach acceptable agreements with these landlords would have a material adverse
effect on the Company's business.

The Company reduced staff at its distribution center and administrative offices,
resulting in an annualized reduction in payroll and benefits expense of
approximately $1.4 million.

There are a number of risks associated with the Store Closure Plan, including,
but not limited to, the inability of the Company to successfully negotiate
favorable terms with respect to the lease terminations, the inability of the
Company to generate adequate revenues to cover expenses and generate profits,
and the possibility that due to the staff reductions and store closings, the
Company may not be able to attract or retain qualified personnel.


                                       12


   15
PART II.          OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

         On December 5, 1995, LFS, the Company's predecessor-in-interest,
         filed a complaint against Woolworth in Superior Court for the County 
         of Los Angeles. The complaint alleged fraud, negligent 
         misrepresentation, and breach of contract in connection with the 
         Acquisition. LFS contended that before the Acquisition, Woolworth 
         conducted extended clearance sales which damaged the Company's 
         consumer base, failed to disclose to LFS the financial impact 
         resulting from inventory markdowns and purchased excess
         inventory which LFS acquired in the Acquisition. In addition, LFS
         claimed that Woolworth breached the Service Agreement. Woolworth filed
         a general denial of all of the material allegations of the complaint
         and served a cross-complaint against LFS.

         On May 30, 1996, the Company and Woolworth entered into a Mutual
         Release and Settlement Agreement (the "Settlement Agreement"). Pursuant
         to the Settlement Agreement, Woolworth agreed to release to the Company
         $1.7 million placed in escrow at the closing of the Acquisition, cancel
         the $9.3 million of Company debt and liabilities incurred in connection
         with the Acquisition, and also cancel $4.4 million of other amounts
         advanced by Woolworth on behalf of the Company during the eight months
         ended January 27, 1996. In exchange, the Company issued to Woolworth
         one million shares of Series A convertible nonvoting preferred stock.
         These shares were valued at $3.5 million, representing their fair
         market value at the date of issuance. The Company has reflected the
         impact of the Settlement Agreement on its consolidated financial
         statements as of May 31, 1995, the date of the Acquisition.

         Woolworth has refused to pay the Company $0.5 million for amounts
         collected on behalf of the Company under the terms of the Service
         Agreement. In its consolidated balance sheets as of April 27, 1996 and
         January 27, 1996, the Company reported a receivable from Woolworth for
         $0.5 million, which it has deducted from payments owed to Woolworth
         under the terms of the Service Agreement. If it is determined that the
         Company must release Woolworth from the $0.5 million liability, there
         could be a material adverse impact on the Company's results of
         operations and cash flows. The Company has not recorded a loss
         provision in its consolidated financial statements for the quarter
         ended April 27, 1996, based upon management's belief that the
         possibility of such loss is remote.

         The Company has been notified that certain stores that it leases in
         California have materials containing asbestos. The asbestos material is
         generally in trace quantities, and no remediation is expected to be
         required on the understanding that such material is properly secured.

ITEM 2.  CHANGES IN SECURITIES

         Not Applicable

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

         Not Applicable

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

         Not Applicable


                                       13


   16
ITEM 5.  OTHER INFORMATION

         PRIVATE SECURITIES LITIGATION REFORM ACT. The Private Securities
         Litigation Reform Act of 1995 provides a "safe harbor" for
         forward-looking statements. Certain information included in other parts
         of this Form 10-Q and other materials filed or to be filed by the
         Company with the Securities and Exchange Commission contains statements
         that are forward-looking, such as statements relating to the Company's
         Store Closure Plan, statements relating to the Company's need for
         additional financing and statements regarding the Company's anticipated
         potential loan covenant violations, among others. Such forward- looking
         information involves important risks and uncertainties that could
         significantly affect anticipated results in the future, and
         accordingly, such results may differ from those expressed in any
         forward-looking statements made by or on behalf of the Company. These
         risks and uncertainties include, but are not limited to, the risk of
         continuing losses and cash flow constraints despite the Company's
         efforts to improve operations, including the Store Closure Plan, the
         inability to obtain interim financing or permanent financing such that
         the Company will be able to purchase inventory for the 1996 holiday
         season and thereafter, and attain credit support from its factors,
         failure to negotiate acceptable payment terms with vendors and
         landlords, and failure to negotiate waivers or amendments to loan
         covenants.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

         None.

         Exhibit 3(i)      Articles of Amendment to the Amended and Restated 
                           Articles of Incorporation of Kids Mart, Inc. dated 
                           May 23, 1996.

         Exhibit 10.9      Stock Acquisition Agreement by and between Kids 
                           Mart, Inc. and Woolworth Corporation, dated as of
                           May 10, 1996.

         Exhibit 27        Financial Data Schedule.


                                       14

   17
                                    SIGNATURE

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

DATE: 30 October, 1996                  KIDS MART, INC.
                                        (Registrant)


                                By:     /s/  BERNARD TESSLER
                                        --------------------
                                        Bernard Tessler
                                        Chairman and Chief Executive Officer


                                By:     /s/  ROBERT S. KELLEHER
                                        -----------------------
                                        Robert S. Kelleher
                                        Vice President, Chief Operating Officer,
                                        and Chief Financial Officer




                                       15