Table of Contents

PART I.

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

FINANCIAL INFORMATION
Item 1.    Financial Statements
Item 2.    Management's Discussion and Analysis of Financial Condition and
           Results of Operations
Item 3.    Quantitative and Qualitative Disclosures About Market Risk
Item 4.    Controls and Procedures

PART II.

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

OTHER INFORMATION
Item 6.    Exhibits

SIGNATURES
EXHIBIT INDEX

EX-31.1

EX-31.2

EX-32






                                    FORM 10-Q
                                  United States
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20002


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

                 For the quarterly period ended April 30, 2005.

                                       OR

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

For the transition period from                 to                .
                               ---------------    ---------------

                        Commission file number 001-14565


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


              Tennessee                            62-0634010
    (State or other jurisdiction of             (I.R.S. Employer
    incorporation or organization)              Identification No.)

4300 New Getwell Rd., Memphis, Tennessee              38118
(Address of principal executive offices)            (zip code)

                                 (901) 365-8880
              (Registrant's telephone number, including area code)

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

Indicate by check mark whether the registrant is an accelerated filer.
Yes      X        No
    -----------      -----------

The  registrant  had  39,815,181  shares of Class A voting,  no par value common
stock outstanding as of June 3, 2005.


                                       2


                                  FRED'S, INC.

                                      INDEX

                                                                      Page No.
- -------------------------------------------------------------------------------

Part I - Financial Information
- ------------------------------

  Item 1 - Financial Statements (unaudited):

    Condensed Balance Sheets as of
     April 30, 2005 and January 29, 2005                                  4
    Condensed Statements of Income
     for the Thirteen Weeks Ended April 30, 2005
     and May 1, 2004                                                      5

    Condensed Statements of Cash Flows
     for the Thirteen Weeks Ended April 30, 2005
     and May 1, 2004                                                      6

    Notes to Condensed Financial Statements                             7 - 10

  Item 2 - Management's Discussion and
                Analysis of Financial Condition and
                Results of Operations                                  10 - 15

  Item 3 - Quantitative and Qualitative Disclosure
                  about Market Risk                                      14

  Item 4 - Controls and Procedures                                     14 - 15

Part II - Other Information                                              16
- ---------------------------
       Item 6 - Exhibits

Signatures                                                               17
- ----------

                                       3



                         Part 1 - FINANCIAL INFORMATION
                         ------------------------------

Item 1. FINANCIAL STATEMENTS

                                  FRED'S, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS

                   (in thousands, except for number of shares)

                                                                                                 
                                                                                April 30,              January 29,
                                                                                  2005                    2005
                                                                                ---------              -----------
ASSETS:                                                                        (unaudited)
Current assets:
      Cash and cash equivalents                                                  $16,488                  $5,365
      Inventories                                                                297,039                 275,365
      Receivables, less allowance for doubtful
      accounts of $641 and $629, respectively                                     20,609                  19,449
      Other non-trade receivables                                                 11,872                  11,821
      Prepaid expenses and other current assets                                    6,568                   6,967
                                                                                 -------                 -------
           Total current assets                                                  352,576                 318,967
      Property and equipment, at depreciated cost                                139,397                 139,302
      Equipment under capital leases, less accumulated
       amortization of $3,845 and $3,722, respectively                             1,122                   1,245
      Other noncurrent assets, net                                                 6,551                   5,710
                                                                                --------                --------
           Total assets                                                         $499,646                $465,224
                                                                                ========                ========
LIABILITIES AND SHAREHOLDERS' EQUITY
- ------------------------------------
Current liabilities:
      Accounts payable                                                           $88,190                 $70,503
      Current portion of indebtedness                                                 18                      18
      Current portion of capital lease obligations                                   655                     666
      Accrued expenses and other                                                  29,680                  26,708
      Deferred income taxes                                                       17,829                  17,490
       Income taxes payable                                                        2,277                      --
                                                                                --------                 -------
           Total current liabilities                                             138,649                 115,385
                                                                                --------                 -------
Long-term portion of indebtedness                                                 27,928                  23,181
Deferred income taxes                                                              8,279                   7,701
Capital lease obligations, long term portion                                         879                   1,031
Other noncurrent liabilities                                                       2,486                   3,380
                                                                                --------                 -------
           Total liabilities                                                     178,221                 150,678
                                                                                --------                 -------
Commitments and Contingencies

Shareholders' equity:
      Preferred stock, nonvoting, no par value,
        10,000,000 shares authorized, none outstanding                               ---                     ---
      Preferred stock, Series A junior participating
         nonvoting, no par value, 224,594 shares
       authorized, none outstanding                                                  ---                     ---
      Common stock, Class A voting, no par value,
         60,000,000 shares authorized, 39,813,382
         and 39,692,091 shares issued and outstanding,
         respectively                                                            133,388                 132,511
      Common stock, Class B nonvoting, no par value,
         11,500,000 shares authorized, none outstanding                              ---                     ---
      Retained earnings                                                          190,658                 184,732
    Unearned compensation                                                         (2,621)                 (2,697)
                                                                                --------                --------
           Total shareholders' equity                                            321,425                 314,546
                                                                                --------                --------
      Total liabilities and shareholders' equity                                $499,646                $465,224
                                                                                ========                ========

     See accompanying notes to condensed consolidated financial statements.

                                       4


                                  FRED'S, INC.
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME

                                   (unaudited)

               (in thousands, except share and per share amounts)

                                                                                         
                                                                             Thirteen Weeks Ended
                                                                             --------------------
                                                                       April 30,               May 1,
                                                                         2005                   2004
                                                                       ---------               ------
                                                                                            (as restated)
Net sales                                                               $382,738              $341,486

Cost of goods sold                                                       273,709               244,692
                                                                        --------              --------

     Gross profit                                                        109,029                96,794

Depreciation and amortization                                              6,643                 6,764
Selling, general and administrative
  Expenses                                                                92,195                78,912
                                                                          ------                ------

     Operating income                                                     10,191                11,118

Interest expense                                                             158                    62
                                                                          ------                ------

     Income before income taxes                                           10,033                11,056

Income taxes                                                               3,311                 3,854
                                                                          ------                ------

Net income                                                                $6,722                $7,202
                                                                          ======                ======

Net income per share:

     Basic                                                                 $ .17                 $ .18
                                                                           =====                 =====

     Diluted                                                               $ .17                 $ .18
                                                                           =====                 =====

Weighted average shares outstanding:

     Basic                                                                39,549                39,060

     Effect of dilutive stock options                                        165                   646
                                                                          ------                ------

     Diluted                                                              39,714                39,706
                                                                          ======                ======


Dividends paid per common share                                             $.02                  $.02
                                                                            ====                  ====

     See accompanying notes to condensed consolidated financial statements.

                                       5


                                  FRED'S, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                                   (unaudited)
                                 (in thousands)

                                                                                             
                                                                                   Thirteen Weeks Ended
                                                                                   --------------------
                                                                                 April 30,          May 1,
                                                                                   2005              2004
                                                                                 ---------          -------
                                                                                                 (as restated)
Cash flows from operating activities:
    Net income                                                                     $6,722           $7,202
    Adjustments to reconcile net income
    to net cash flows from operating activities:
      Depreciation and amortization                                                 6,643            6,764
      Provision for uncollectible receivables                                          12               --
      Lifo reserve increase                                                           343              367
      Deferred income taxes                                                           917              429
      Amortization of deferred compensation on
        restricted stock incentive plan                                                75               --
    Income tax benefit on exercise of stock options                                   116              121
    (Increase)decrease in assets:
         Receivables                                                                 (840)           2,845
         Inventories                                                              (22,018)         (24,308)
         Other assets                                                                 399           (1,190)
    Increase (decrease) in liabilities:
      Accounts payable and accrued liabilities                                     19,284           (1,225)
      Income taxes payable                                                          2,277            1,906
      Other noncurrent liabilities                                                    100               66
                                                                                  -------           ------
      Net cash provided by (used in) operating activities                          14,030           (7,023)
                                                                                  -------           ------

Cash flows from investing activities:
    Capital expenditures                                                           (6,116)          (8,165)
    Asset acquisition (primarily intangibles)                                      (1,340)            (475)
                                                                                   ------            ------
     Net cash used in investing activities                                         (7,456)          (8,640)
                                                                                   -------          -------

Cash flows from financing activities:
    Payments of indebtedness and capital lease obligations                           (166)            (183)
    Proceeds from revolving line of credit, net of payments                         4,750           16,061
   Proceeds from exercise of stock options                                            761              399
    Cash dividends paid                                                              (796)            (782)
                                                                                   -------          -------
   Net cash provided by financing activities                                        4,549           15,495
                                                                                   -------          -------
    Increase (decrease) in cash and cash equivalents                               11,123             (168)
    Beginning of period cash and cash equivalents                                   5,365            4,741
                                                                                   ------           -------
    End of period cash and cash equivalents                                       $16,488           $4,573
                                                                                  =======           ======

Supplemental disclosures of cash flow information:
    Interest paid                                                                   $ 143              $62
                                                                                    =====              ===
    Income taxes paid                                                               $ --            $1,400
                                                                                  =======           ======

     See accompanying notes to condensed consolidated financial statements.

                                       6


                                  FRED'S, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------
NOTE 1:  BASIS OF PRESENTATION
- --------------------------------------------------------------------------------

     Fred's,  Inc.  ("We",  "Our" or "Us")  operates as of April 30,  2005,  607
discount general merchandise  stores,  including 25 franchised Fred's stores, in
15 states in the southeastern United States. 265 of the stores have full service
pharmacies.

     The  accompanying  unaudited  consolidated  financial  statements have been
prepared  in  accordance  with U.S.  generally  accepted  accounting  principles
("GAAP") for interim financial  information and are presented in accordance with
the  requirements  of Form 10-Q and therefore do not include all information and
notes  necessary  for a fair  presentation  of  financial  position,  results of
operations and cash flows in conformity with GAAP. The statements do reflect all
adjustments  (consisting of only normal  recurring  accruals)  which are, in the
opinion of management,  necessary for a fair presentation of financial  position
in conformity with GAAP. The statements  should be read in conjunction  with the
Notes to the Consolidated Financial Statements for the fiscal year ended January
29, 2005 incorporated into Our Annual Report on Form 10-K.

     The results of operations for the thirteen-week period ended April 30, 2005
are not necessarily indicative of the results to be expected for the full fiscal
year.

     As previously  disclosed in the Company's  periodic  reports filed with the
Securities and Exchange Commission (the "SEC"), the Company restated its audited
financial  statements  for the fiscal years 2003 and 2002,  by means of its Form
10-K for the  fiscal  year  ended  January  29,  2005,  which was filed on April
29,2005. The restatement involved accounting for leases and related property and
equipment.  Certain prior amounts have also been  reclassified to conform to the
2005 presentation.

- --------------------------------------------------------------------------------
NOTE 2: RECENT ACCOUNTING PRONOUNCEMENTS
- --------------------------------------------------------------------------------

     In December 2004, the Financial  Accounting Standards Board ("FASB") issued
Statement  of Financial  Accounting  Standards  (SFAS) No. 123  (revised  2004),
"Share-Based   Payment."  SFAS  No.  123R  establishes  standards  that  require
companies to record the cost resulting from all share-based payment transactions
using the fair value method.  Transition  under SFAS No. 123R  requires  using a
modified version of prospective  application under which  compensation costs are
recorded  for  all  unvested  share-based  payments  outstanding  or a  modified
retrospective method under which all prior periods impacted by SFAS No. 123R are
restated.  In  April  2005,  the  Securities  and  Exchange  Commission  ("SEC")
announced  the  adoption of a new rule that delays the  compliance  date for the
adoption of SFAS No. 123R. The SEC's new rule will allow  implementation  at the
beginning of the next fiscal year that begins  after June 15,  2005,  with early
adoption permitted. The Company intends to adopt SFAS No. 123R in 2006.

     In  November  2004,  the FASB  issued  Statement  of  Financial  Accounting
Standards  No. 151,  "Inventory  Costs,  an Amendment of ARB No. 43,  Chapter 4"
("SFAS  151").  The purpose of this  statement is to clarify the  accounting  of
abnormal  amounts of idle facility  expense,  freight,  handling costs and waste
material.  ARB No. 43 stated that under some circumstances these costs may be so
abnormal that they are required to be treated as current period costs.  SFAS 151
requires that these costs be treated as current period costs  regardless if they
meet  the  criteria  of "so  abnormal."  The  provisions  of SFAS  151  shall be

                                       7


effective for inventory  costs incurred during fiscal years beginning after June
15, 2005. Although the Company will continue to evaluate the application of SFAS
151,  management  does not believe  adoption will have a material  impact on its
results of operations or financial position.

     In  December  2004,  the FASB  issued  Statement  of  Financial  Accounting
Standards  No. 153,  "Exchanges  of  Nonmonetary  Assets,  and  Amendment of APB
Opinion No. 29" ("SFAS 153").  SFAS 153 is based on the principle that exchanges
of  nonmonetary  assets should be measured based on the fair value of the assets
exchanged.  SFAS 153 is effective for nonmonetary  asset exchanges  occurring in
fiscal  periods  beginning  after  June  15,  2005,  with  earlier   application
permitted.  Although the Company will  continue to evaluate the  application  of
SFAS 153,  management  does not believe  adoption will have a material impact on
its results of operations or financial position.

- --------------------------------------------------------------------------------
NOTE 3:  INVENTORIES
- --------------------------------------------------------------------------------

     Warehouse  inventories  are stated at the lower of cost or market using the
FIFO (first-in, first-out) method. Retail inventories are stated at the lower of
cost or market as determined by the retail inventory method ("RIM").  Under RIM,
the  valuation  of  inventories  at cost  and the  resulting  gross  margin  are
calculated by applying a calculated  cost-to-retail ratio to the retail value of
inventories.  RIM is an averaging method that has been widely used in the retail
industry due to its practicality. Also, it is recognized that the use of the RIM
will result in valuing  inventories  at lower of cost or market if markdowns are
currently taken as a reduction of the retail value of  inventories.  Inherent in
the RIM calculation are certain significant  management  judgments and estimates
including,  among others,  initial  markups,  markdowns,  and  shrinkage,  which
significantly impact the ending inventory valuation at cost as well as resulting
gross margin. These significant estimates, coupled with the fact that the RIM is
an averaging  process,  can, under certain  circumstances,  produce distorted or
inaccurate  cost  figures.  Based upon our  historical  information  we have not
experienced  any  significant  change in our cost valuation to date.  Management
believes that the Company's RIM provides an inventory valuation which reasonably
approximates  cost and  results in  carrying  inventory  at the lower of cost or
market.

     For  pharmacy  inventories,  which are $35.1  million and $35.1  million at
April 30, 2005 and January 29, 2005, respectively, cost was determined using the
retail LIFO (last-in,  first-out)  method in which inventory cost are maintained
using the RIM method,  then adjusted by  application of the Producer Price Index
published by the U.S. Department of Labor for the cumulative annual periods. The
current cost of inventories exceeded the LIFO cost by $10.1 million at April 30,
2005 and $9.7 million at January 29, 2005.  LIFO  pharmacy  inventory  costs can
only be  determined  annually  when  inflation  rates and  inventory  levels are
finalized;  therefore,  LIFO  pharmacy  inventory  costs for  interim  financial
statements are estimated.

- --------------------------------------------------------------------------------
NOTE 4: INCENTIVE STOCK OPTIONS
- --------------------------------------------------------------------------------

We account for our  stock-based  compensation  plans using the  intrinsic  value
method prescribed in Accounting Principles Board Opinion No. 25, "Accounting for
Stock Issued to Employees," and related  Interpretations.  No stock-option based
employee  compensation  expense is reflected in net income  because the exercise
price of our incentive  employee  stock  options  equals the market price of the
underlying  stock on the date of grant.  The  following  table  illustrates  the
effect on net income and  earnings  per share if we had  applied  the fair value
recognition  provisions of Statement of Financial  Accounting Standards No. 123,
"Accounting  for  Stock-Based  Compensation"  (SFAS  No.  123),  to  stock-based
employee compensation.

                                       8


                                                                                   
                                                       For the Quarter Ended
                                                           April 30, 2005                May 1, 2004
                                                           --------------                -----------
(In thousands, except per share data)                                                   (as restated)

Net income                                                  $     6,722                  $     7,202
SFAS No. 123 pro forma compensation
expense, net of income taxes                                       (168)                        (164)
                                                                   -----                        -----

SFAS No. 123 pro forma
net income                                                  $     6,554                  $     7,038
                                                            ===========                  ============

Pro forma earnings per share:
Basic                                                       $      0.17                  $      0.18

Diluted                                                     $      0.17                  $      0.18

Earnings per share, as reported:

Basic                                                       $      0.17                  $      0.18

Diluted                                                     $      0.17                  $      0.18


- --------------------------------------------------------------------------------
NOTE 5:  Property and Equipment
- --------------------------------------------------------------------------------

Property and Equipment are carried at cost.  Depreciation  is recorded using the
straight-line method over the estimated useful lives of the assets. Improvements
to leased premises are amortized using the straight-line method over the shorter
of the  initial  term  or the  lease  of the  useful  life  of the  improvement.
Leasehold  improvements  added  late in the lease  term are  amortized  over the
shorter of the  remaining  term of the lease  (including  the  upcoming  renewal
option,  if the  renewal  is  reasonably  assured)  or the  useful  life  of the
improvement,  whichever is lesser.  Assets under capital leases are amortized in
accordance  with the Company's  normal  depreciation  policy for owned assets or
over the lease term (regardless of renewal options),  if shorter, and the charge
to earnings is included in depreciation  expense in the  consolidated  financial
statements.  Gains or losses on the sale of assets are recorded at disposal as a
component of operating income.  The following  illustrates the break-down of the
major categories within Property and Equipment:

                                                                                      
                                                                     April 30,              January 29,
                                                                       2005                    2005
                                                                    (unaudited)

Building and building improvements                                   $ 76,673                $ 73,830
Furniture, fixtures and equipment                                    $188,100                $180,157
Leasehold improvements                                               $ 31,769                $ 30,949
Automobiles and vehicles                                             $  5,982                $ 11,143
Airplane                                                             $  4,697                $  4,697
                                                                     --------                --------
                                                                     $307,221                $300,776
                                       9


Less:  Accumulated Depreciation and
Amortization                                                        ($172,269)              ($166,322)
                                                                    ----------              ----------
                                                                     $134,952                $134,454
Construction in Progress                                             $    169                $    572
Land                                                                 $  4,276                $  4,276
                                                                     --------                --------
Total Property and Equipment, at
depreciated cost                                                     $139,397                $139,302
                                                                     ========                ========


In the fourth  quarter of 2004,  the  Company  changed  the  estimated  lives of
certain store fixtures from five to ten years. Based on the Company's historical
experience,  ten years is a closer  approximation  of the actual  lives of these
assets. The change in estimate was applied prospectively. Expenses for the first
quarter of 2005 were favorably  impacted by approximately $1.2 ($.02 per diluted
share) million as a result of this change.



Item 2:
                Management's Discussion and Analysis of Financial
                       Condition and Results of Operations
- --------------------------------------------------------------------------------
GENERAL
- --------------------------------------------------------------------------------
Executive Overview
- ------------------

In  2005,   Fred's  will  continue  its  strategy  of  growth   initiatives  and
productivity  improvements.  We plan to open 60 to 70 new stores and  between 20
and 25 pharmacies to our chain.  Our selling square footage will increase 12% to
14%. Another important roll-out will be a new refrigerated foods program,  which
will add a totally new merchandise  category and greatly enhance the convenience
of our stores.  The  program is planned to be a sound  traffic  generator  while
lifting  our average  customer  transaction  amount.  Stores  equipped  with the
refrigerated foods program will qualify to accept government assistance cards.

In the first quarter,  the Company opened 21 new stores. The majority of our new
store  openings  were  in  Alabama,   Georgia,   Florida,  and  South  Carolina.
Additionally, we have opened seven new pharmacies during the quarter.

We continue to focus our  merchandising  and store  direction on  maintaining  a
competitive  differentiation  within the $25  shopping  trip.  Our unique  store
format and strategy  combine the attractive  element of a discount dollar store,
drug store and mass merchant. Our average customer transaction was approximately
$18.29.  In  comparison,  the discount  dollar stores  average $8 - $9 and chain
drugs and mass merchants average in the range of $40 - $80 per transaction.  Our
stores operate equally well in rural and urban markets. Our everyday low pricing
strategy is  supplemented  by 14  promotional  circulars  per year.  Our product
selection is enhanced by a private label program and opportunistic buys.

During the year, the Company expects to see continued  payback on key technology
initiatives we have  implemented.  These  initiatives  include store POS systems
upgrades,  allocation system upgrades, and radio frequency devices in the stores
to facilitate scanning in-store deliveries and correct inventory counts.

Our  business is subject to seasonal  influences,  but has tended to  experience
less seasonal  fluctuation  than many other retailers due to the mix of everyday
basic merchandise and pharmacy business.  Our fiscal fourth quarter is typically
the most profitable  quarter  because it includes the Christmas  selling season.
The overall strength of the fourth quarter is partially  mitigated,  however, by
the inclusion of the month of January,  which is generally the least  profitable
month of the year.

The impact of inflation on labor and occupancy  costs can  significantly  affect
our  operations.  Many of our  employees  are paid hourly  rates  related to the
federal  minimum wage and,  accordingly,  any increase  affects us. In addition,

                                       10


payroll taxes,  employee benefits and other  employee-related  costs continue to
increase.  Occupancy costs,  including rent,  maintenance,  taxes and insurance,
also continue to rise. We believe that maintaining  adequate  operating  margins
through a combination of price adjustments and cost controls, careful evaluation
of occupancy  needs, and efficient  purchasing  practices are the most effective
tools for coping with increasing costs and expenses.

- --------------------------------------------------------------------------------
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
- --------------------------------------------------------------------------------

The Company's  discussion and analysis of its financial condition and results of
operations are based upon the Company's  condensed financial  statements,  which
have been prepared in accordance with accounting  principles  generally accepted
in the United  States.  The critical  accounting  matters that are  particularly
important to the portrayal of the Company's  financial  condition and results of
operations  and require some of  management's  most  difficult,  subjective  and
complex judgments are described in detail in the Company's Annual Report on Form
10-K for the fiscal year ended January 29, 2005.  The  preparation  of condensed
financial  statements  requires the Company to make estimates and judgments that
affect the reported amounts of assets,  liabilities,  revenue and expenses,  and
related  disclosure of contingent  assets and liabilities.  On an ongoing basis,
the Company  evaluates its estimates,  including  those related to  inventories,
income taxes,  insurance  reserves,  contingencies  and litigation.  The Company
bases its estimates on historical  experience  and on various other  assumptions
that are believed to be reasonable under the circumstances, the results of which
form the basis for  making  judgments  about the  carrying  values of assets and
liabilities that are not readily apparent from other sources. Actual results may
differ from these  estimates under  different  assumptions or conditions.  There
have been no material  changes in the critical  accounting  policies  during the
thirteen weeks ended April 30, 2005.

Included  in ending  inventory  are  capitalized  costs of the  product  itself,
inbound freight and duties and the costs associated with purchasing,  receiving,
handling, and securing the product.

Cost of merchandise  sold includes the cost of the product sold,  along with all
costs associated with inbound freight.

Selling,  general and administrative  expenses include the costs associated with
purchasing,  receiving, handling, securing, and storing the product. These costs
are associated  with products that have been sold and no longer remain in ending
inventory.


- --------------------------------------------------------------------------------
RESULTS OF OPERATIONS
- --------------------------------------------------------------------------------

Thirteen Weeks Ended April 30, 2005 and May 1, 2004
- ---------------------------------------------------
Net sales  increased to $382.7  million in 2005 from $341.5  million in 2004, an
increase of $41.2 million or 12.1%.  The increase was attributable to comparable
store  sales  increases  of 3.0%  ($10.5  million)  and sales by stores  not yet
included as comparable  stores ($31.0 million).  Sales to franchisees  decreased
$.3 in 2005  compared to the same  quarter  last year.  The decrease in sales to
franchised  locations results primarily from the closing of one franchise store.
It is  anticipated  that this category of business will continue to decline as a
percentage  of total  Company sales since the Company has not added and does not
intend to add any additional franchises.  The sales mix for the period was 34.0%
Pharmaceuticals, 21.4% Household Goods, 14.0% Apparel and Linens, 11.7% Food and
Tobacco, 8.3% Health and Beauty Aids, 8.3% Paper and Cleaning Supplies, and 2.3%
Franchise.  This compares with 33.7%  Pharmaceuticals,  21.3%  Household  Goods,
14.0% Apparel and Linens,  11.3% Food and Tobacco,  9.0% Health and Beauty Aids,
8.1% Paper and Cleaning  Supplies,  and 2.6%  Franchise for the same period last
year.

                                       11


Gross  profit  for the first  quarter  increased  to 28.5% of sales in 2005 from
28.3% of sales in 2004.  In the  quarter,  gross profit  margin was  unfavorably
affected by the  continued  product mix shift  toward more basic and  consumable
product.  We believe that a major reason for the continued product mix shift has
been the impact of rising fuel prices on our low-to-middle  income shopper.  The
reduction in general  merchandise  initial margin was  approximately  .3% in the
first quarter.  This reduction was offset by better pharmacy  margins of .4% and
store shrinkage improvements of .1%.

Selling,  general and administrative expenses increased to $98.8 million in 2005
from  $85.7  million  in 2004.  Selling,  general  and  administrative  expenses
increased primarily due to higher labor and advertising by $5.7 million and $1.4
million  respectively,  as well as  increases in fuel prices of $1.5 million and
utilities expenses of $.8 million. As a percentage of sales,  expenses increased
to 25.8% of sales compared to 25.1% of sales last year. Store operating expenses
as a percentage of sales  increased by 1% over the same period last year.  While
selling,  general and administrative  expenses increased in total, the pharmacy,
corporate,  and distribution  departments  experienced a favorable decrease as a
percentage  of sales of  .30%.  This  favorable  decrease  resulted  from a .07%
decrease  in  pharmacy,   .18%  decrease  in  corporate  and  .05%  decrease  in
distribution.  A change  made in the prior  year to  estimated  lives of certain
store  fixtures  from  five to ten  years  resulted  in a  favorable  impact  on
depreciation expense by approximately $1.2 million.

For the first quarter of 2005 interest  expense was $.2 million  compared to $.1
million in 2004. The increase in interest results from higher borrowings to fund
inventory purchases coupled with higher rates than a year ago.

For the first quarter,  the effective  income tax rate was 33.0%, as compared to
34.9% in the first  quarter of last  year.  We  anticipate  the tax rate for the
remainder of the year to be in the 33% to 34% range.

The  Company  has  updated  guidance  for future  quarters  and fiscal  2005 and
currently  believes  that sales will increase in the range of 12% to 13% for the
year.  Comparable  store sales are expected to increase in the range of 3% to 4%
for the year. The quarterly  breakdown of comparable  store sales is expected to
be in  the  ranges  of 1% to 3% in the  second  quarter,  2% to 4% in the  third
quarter,  and 3% to 5% in the fourth  quarter.  We expect  earnings  per diluted
share to be $0.10 to $0.12 in the second  quarter and have not changed the range
for 2005  which  has been  $0.86 to $0.91,  adjusted  for the  effects  of lease
accounting changes.

Our  business is subject to seasonal  influences,  but has tended to  experience
less seasonal  fluctuation  than many other retailers due to the mix of everyday
basic  merchandise  and pharmacy  business.  The fourth quarter is typically the
most profitable  quarter because it includes the Christmas  selling season.  The
overall strength of the fourth quarter is partially  mitigated,  however, by the
inclusion of the month of January, which is generally the least profitable month
of the year.

The impact of inflation on labor and occupancy  costs can  significantly  affect
our  operations.  Many of our  employees  are paid hourly  rates  related to the
federal  minimum wage and,  accordingly,  any increase  affects us. In addition,
payroll taxes,  employee benefits and other  employee-related  costs continue to
increase.  Occupancy costs,  including rent,  maintenance,  taxes and insurance,
also continue to rise. We believe that maintaining  adequate  operating  margins
through a combination of price adjustments and cost controls, careful evaluation
of occupancy  needs, and efficient  purchasing  practices are the most effective
tools for coping with increasing costs and expenses.

                                       12



- --------------------------------------------------------------------------------
LIQUIDITY AND CAPITAL RESOURCES
- --------------------------------------------------------------------------------
Due to the seasonality of our business and the continued  increase in the number
of stores and  pharmacies,  inventories  are generally lower at year-end than at
each quarter-end of the following year.

Cash flows  provided by operating  activities  totaled $14.0 million  during the
thirteen-week  period ended April 30, 2005.  Cash was primarily used to increase
inventories by  approximately  $22.0 million in the first quarter of 2005.  This
increase was primarily  attributable to 21 new stores and 6 remodeled  stores in
the first quarter of 2005. The average store merchandise  inventory decreased by
4.6% as compared to the same period last year.

Cash flows used in investing  activities  totaled $7.5  million,  and  consisted
primarily  of  capital  expenditures  associated  with the  store  and  pharmacy
expansion  program  ($5.9  million)  and  for  technology  and  other  corporate
expenditures  ($.2  million).  During  the first  quarter,  we opened 21 stores,
closed 3 stores, opened 7 pharmacies,  and remodeled 6 stores. We expect to open
15 to 20 stores in the second quarter and  approximately 60 to 70 stores for the
year.  In  2005,  the  Company  is  planning   capital   expenditures   totaling
approximately  $35.7 million.  Expenditures are planned  totaling  approximately
$27.5 million for upgrades, remodels, or new stores and pharmacies; $5.1 million
for technology  upgrades,  $3.1 million for  distribution  center  equipment and
capital  maintenance.  In addition the Company also plans  expenditures  of $2.6
million for the acquisition of customer lists and other pharmacy  related items.
Depreciation expense for the year will be approximately $30 million.

Cash flows  provided by financing  activities  totaled $4.5 million and included
$4.8 million of borrowings  under the Company's  revolving  credit agreement for
inventory needs.

We  believe  that  sufficient  capital  resources  are  available  in  both  the
short-term  and long-term  through  currently  available cash and cash generated
from future  operations  and,  if  necessary,  the ability to obtain  additional
financing.

- --------------------------------------------------------------------------------
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING INFORMATION
- --------------------------------------------------------------------------------

Other than statements based on historical  facts,  many of the matters discussed
in this Form 10-Q relate to events  which we expect or  anticipate  may occur in
the future.  Such statements are defined as  "forward-looking  statements" under
the Private  Securities  Litigation  Reform Act of 1995 (the "Reform  Act"),  15
U.S.C.A.  Sections 77z-2 and 78u-5 (Supp.  1996).  The Reform Act created a safe
harbor to protect  companies from  securities  law liability in connection  with
forward-looking statements.  Fred's, Inc. ("Fred's" or the "Company") intends to
qualify  both its written and oral  forward-looking  statements  for  protection
under the Reform Act and any other similar safe harbor provisions.

The words "believe",  "anticipate",  "project",  "plan",  "expect",  "estimate",
"objective",  "forecast",  "goal",  "intend",  "will  likely  result",  or "will
continue" and similar expressions generally identify forward-looking statements.
All  forward-looking  statements are inherently  uncertain,  and concern matters
that involve risks and other factors which may cause the actual  performance  of
the Company to differ  materially from the  performance  expressed or implied by
these statements.  Therefore,  forward-looking statements should be evaluated in
the context of these uncertainties and risks, including but not limited to:

                                       13


  -  Economic  and  weather  conditions  which  affect  buying  patterns  of our
     customers and supply chain efficiency;

  -  Changes in consumer  spending and our ability to anticipate buying patterns
     and implement appropriate inventory strategies;

  -  Continued availability of capital and financing;

  -  Competitive factors;

  -  Changes in reimbursement practices for pharmaceuticals;

  -  Governmental regulation;

  -  Increases in fuel and utility rates;

  -  Other factors affecting business beyond our control.

Consequently,  all  forward-looking  statements are qualified by this cautionary
statement. We undertake no obligation to update any forward-looking statement to
reflect events or circumstances arising after the date on which it was made.

Item 3.
- --------------------------------------------------------------------------------
QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK
- --------------------------------------------------------------------------------

We have no holdings of derivative financial or commodity instruments as of April
30,  2005.  We are  exposed to  financial  market  risks,  including  changes in
interest  rates.  All  borrowings  under our  Revolving  Credit  Agreement  bear
interest at 1.5% below prime rate or a LIBOR-based rate. An increase in interest
rates of 100 basis points would not significantly  affect our income. All of our
business is transacted in U.S. dollars and,  accordingly,  foreign exchange rate
fluctuations have not had a significant  impact on us, and they are not expected
to in the foreseeable future.

Item 4.
- --------------------------------------------------------------------------------
CONTROLS AND PROCEDURES
- --------------------------------------------------------------------------------

(a) Disclosure  Controls and Procedures.  As of the end of the period covered by
this report,  the Company  carried out an evaluation,  under the supervision and
with the  participation  of our Chief  Executive  Officer  and  Chief  Financial
Officer,  of  the  effectiveness  of  the  Company's   disclosure  controls  and
procedures (as defined in Rule 13a - 15(e) under the Securities  Exchange Act of
1934, as amended (the  "Exchange  Act")).  Based on that  evaluation,  the Chief
Executive Officer and the Chief Financial Officer concluded that, as of the date
of their  evaluation,  the  Company's  disclosure  controls and  procedures  are
effective  in  timely  alerting  them to  material  information  required  to be
included in the Company's periodic SEC reports.

(b) Changes in Internal  Control Over  Financial  Reporting.  During the quarter
ended April 30,  2005,  the  Company  instituted  procedures  to  remediate  the
material  weakness in internal  control  that  resulted  from the  inappropriate
application  of  Generally  Accepted   Accounting   Principles  related  to  the
accounting  for  leases  (straight-line  rent)  and  the  depreciable  lives  of
leasehold  improvements (as previously disclosed by the Company in its report on
internal control over financial reporting in Form 10-K for the fiscal year ended
January  29,  2005).  The  Company  will be testing  these  procedures  over the
upcoming  quarters to ensure that this  material  weakness is  remediated in the
current fiscal year.

                                       14


Additionally,  the Company  reported a material  weakness in internal control in
Form 10-K for the fiscal year ended  January 29, 2005,  related to the financial
closing  process.  During the first fiscal quarter,  the Company has implemented
procedural and staff  improvements as steps toward remediation of this weakness.
However,  additional  improvements will be required over the upcoming  quarters,
with the intention of remediating  this material  weakness in the current fiscal
year.

There  have  been no  other  changes  in the  Company's  internal  control  over
financial reporting that occurred during the Company's first fiscal quarter that
have  materially  affected or are  reasonably  likely to  materially  affect the
Company's internal control over financial reporting.



                                       15


                           PART II. OTHER INFORMATION


Item 6.  Exhibits

             Exhibits:
                31.1   Certification of Chief Executive Officer.
                31.2   Certification of Chief Financial Officer.
                32     Certification of Chief Executive Officer and Chief
                       Financial Officer pursuant to rule 13a-14(b) under the
                       Securities Exchange Act of 1934 and 18 U.S.C. Section
                       1350.















                                       16



                                   SIGNATURES
                                   ----------

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

                                              FRED'S, INC.

                                              /s/Michael J. Hayes
                                              ---------------------------
                                              Michael J. Hayes
Date:  June 9, 2005                           Chief Executive Officer
- -------------------



                                              /s/Jerry A. Shore
                                              ---------------------------
                                              Jerry A. Shore
Date:  June 9, 2005                           Chief Financial Officer
- -------------------







                                       17


                                                                  Exhibit 31.1

                    CERTIFICATION OF CHIEF EXECUTIVE OFFICER

I, Michael J. Hayes, certify that:

    1.    I have reviewed this quarterly report on Form 10-Q of Fred's, Inc.;

    2.    Based on my  knowledge,  this  report  does  not  contain  any  untrue
          statement  of a  material  fact  or  omit to  state  a  material  fact
          necessary to make the statements  made, in light of the  circumstances
          under which such  statements were made, not misleading with respect to
          the period covered by this report;

    3.    Based on my knowledge,  the financial statements,  and other financial
          information  included in this report,  fairly  present in all material
          respects the financial condition, results of operations and cash flows
          of the  registrant  as of,  and for,  the  periods  presented  in this
          report;

    4.    The registrant's  other  certifying  officer and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined in Exchange Act Rules  13a-15(e) and  15d-15(e))  and internal
          control  over  financial  reporting  (as defined in Exchange Act Rules
          13a-15(f) and 15d-15(f)) for the registrant and have:

          a)   Designed such disclosure controls and procedures,  or caused such
               disclosure  controls  and  procedures  to be  designed  under our
               supervision,  to ensure that material information relating to the
               registrant,  including  its  consolidated  subsidiaries,  is made
               known to us by others within those entities,  particularly during
               the period in which this report is being prepared;

          b)   Designed  such  internal  control over  financial  reporting,  or
               caused such  internal  control  over  financial  reporting  to be
               designed under our supervision,  to provide reasonable  assurance
               regarding  the   reliability  of  financial   reporting  and  the
               preparation  of financial  statements  for  external  purposes in
               accordance with generally accepted accounting principles;

          c)   Evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls  and   procedures  and  presented  in  this  report  our
               conclusions  about the  effectiveness of the disclosure  controls
               and  procedures,  as of the  end of the  period  covered  by this
               report based on such evaluation; and

          d)   Disclosed in this report any change in the registrant's  internal
               control  over  financial   reporting  that  occurred  during  the
               registrant's  most  recent  fiscal  quarter  that has  materially
               affected,  or is  reasonably  likely to  materially  affect,  the
               registrant's internal control over financial reporting; and

    5.    The registrant's other certifying officer and I have disclosed,  based
          on our most recent  evaluation  of  internal  control  over  financial
          reporting,  to the  registrant's  auditors and the audit  committee of
          registrant's board of directors:

          a)   All  significant  deficiencies  and  material  weaknesses  in the
               design or operation of internal control over financial  reporting
               which are reasonably  likely to adversely affect the registrant's
               ability  to  record,  process,  summarize  and  report  financial
               information; and

          b)   Any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal control over financial reporting.

Date: June 9, 2005                                /s/ Michael J. Hayes
                                                  ------------------------------
                                                  Michael J. Hayes
                                                  Chief Executive Officer

                                       18



                                                                  Exhibit 31.2

                    CERTIFICATION OF CHIEF FINANCIAL OFFICER

I, Jerry A. Shore, certify that:

    1.    I have reviewed this quarterly report on Form 10-Q of Fred's, Inc.

    2.    Based on my  knowledge,  this  report  does  not  contain  any  untrue
          statement  of a  material  fact  or  omit to  state  a  material  fact
          necessary to make the statements  made, in light of the  circumstances
          under which such  statements were made, not misleading with respect to
          the period covered by this report;

    3.    Based on my knowledge,  the financial statements,  and other financial
          information  included  in  report,  fairly  present  in  all  material
          respects the financial condition, results of operations and cash flows
          of the  registrant  as of,  and for,  the  periods  presented  in this
          report;

    4.    The registrant's  other  certifying  officer and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined in Exchange Act Rules  13a-15(e) and  15d-15(e))  and internal
          control  over  financial  reporting  (as defined in Exchange Act Rules
          13a-15(f) and 15d-15(f)) for the registrant and have:

          a)   Designed such disclosure controls and procedures,  or caused such
               disclosure  controls  and  procedures  to be  designed  under our
               supervision,  to ensure that material information relating to the
               registrant,  including  its  consolidated  subsidiaries,  is made
               known to us by others within those entities,  particularly during
               the period in which this report is being prepared;

          b)   Designed  such  internal  control over  financial  reporting,  or
               caused such  internal  control  over  financial  reporting  to be
               designed under our supervision,  to provide reasonable  assurance
               regarding  the   reliability  of  financial   reporting  and  the
               preparation  of financial  statements  for  external  purposes in
               accordance with generally accepted accounting principles;

          c)   Evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls  and   procedures  and  presented  in  this  report  our
               conclusions  about the  effectiveness of the disclosure  controls
               and  procedures,  as of the  end of the  period  covered  by this
               report based on such evaluation; and

          d)   Disclosed in this report any changes in the registrant's internal
               control  over  financial   reporting  that  occurred  during  the
               registrant's  most  recent  fiscal  quarter  that has  materially
               affected,  or is  reasonably  likely to  materially  affect,  the
               registrant's internal control over financial reporting; and

    5.    The registrant's other certifying officer and I have disclosed,  based
          on our most recent  evaluation  of  internal  control  over  financial
          reporting,  to the  registrant's  auditors and the audit  committee of
          registrant's board of directors:

          a)   All  significant  deficiencies  and  material  weaknesses  in the
               design or operation of internal control over financial  reporting
               which are reasonably  likely to adversely affect the registrant's
               ability  to  record,  process,  summarize  and  report  financial
               information; and

          b)   Any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal control over financial reporting.


Date: June 9, 2005                                /s/ Jerry A Shore
                                                 ------------------------------
                                                 Jerry A. Shore
                                                 Executive Vice President and
                                                 Chief Financial Officer


                                       19



                                                                   Exhibit 32

      CERTIFICATION OF CHIEF EXECUTIVE OFFICER AND CHIEF FINANCIAL OFFICER
PURSUANT TO RULE 13 a OR 15 (d) UNDER THE SECURITIES EXCHANGE ACT OF 1934 AND 18
                              U.S.C. SECTION 1350

Each of the  undersigned  hereby  certifies  that to his knowledge the Quarterly
Report on Form 10-Q for the fiscal  quarter  ended April 30, 2005 of Freds,  Inc
(the  "Company")  filed with the Securities and Exchange  Commission on the date
hereof fully  complies  with the  requirements  of section 13(a) or 15(d) of the
Securities  Exchange  Act of 1934  and that the  information  contained  in such
report fairly presents,  in all material respects,  the financial  condition and
results of operation of the Company.

Date: June 9, 2005                                  /s/ Michael J. Hayes
                                                   ----------------------------
                                                   Michael J. Hayes
                                                   Chief Executive Officer

                                                    /s/ Jerry A. Shore
                                                   ----------------------------
                                                   Jerry A. Shore
                                                   Executive Vice President and
                                                   Chief Financial Officer



                                       20