Exhibit 99.1

Cautionary  Statement   Identifying  Important  Factors  that  Could  Cause  the
Company's  Actual  Results to Differ  from those  Projected  in Forward  Looking
Statements

The following factors could affect The Great Train Store Company's actual future
results,  including its merchandise sales,  expenses,  cash flow and net income,
and could cause them to differ from any forward-  looking  statements made by or
on behalf of the Company:

Due to the  importance  of the  Christmas  selling  season  to  many  retailers,
including the Company,  and the Company's efforts to open new stores late in the
year to capitalize on increased net sales during the Christmas season, net sales
in the fourth quarter of each year constitute a highly  disproportionate  amount
of net sales for the entire year and,  historically,  has represented all of the
Company's  income from  operations.  As a result,  the Company's annual earnings
have been and will continue to be heavily dependent on the results of operations
in the fourth quarter of each year.

Changes  in  consumer  tastes,  spending  habits,  national,  regional  or local
economic  conditions,  population  and  traffic  patterns,  all of  which  could
adversely affect Company sales, expenses and profitability.  In particular,  the
Company  could be affected by an adverse  change in the  popularity of trains in
general or in the Shining Time Station television series in particular, products
related to which have represented a significant  portion of the Company's annual
net sales in the past few years. There can be no assurance that the Company will
be able to successfully  anticipate and respond to changing conditions affecting
consumer  acceptance of its  merchandise. 

The results  achieved to date by The Great Train Stores may not be indicative of
future operating  results.  Moreover,  because of the relatively small number of
stores,  poor operating  results at any one store or any  unsuccessful new store
opening  could  negatively  impact the  Company's  results from  operations to a
greater  extent  than would be the case in a larger  chain.  

The Company's  continued  success and expansion  depends,  in large part, on the
continued availability of its existing locations and on the Company's ability to
identify and secure suitable  additional  locations on acceptable terms in which
to construct  new stores.  The rate of new store  openings is subject to various
contingencies,   many  which  of  are  beyond  the  Company's   control.   These
contingencies  include,  among others,  the  availability of new retail space in
locations and on terms considered  acceptable by the Company and the progress of
construction  of the Company's  new stores and of the shopping  centers in which
they are to be  located  and the  ability  to find,  successfully  acquire,  and
effectively  operate existing stores.  Moreover,  store construction and opening
costs  could be higher  than  expected,  and the  Company may reduce the rate at
which it opens new stores. While some of the Company's leases contain provisions
for renewal terms, there can be no assurance that such space will continue to be
available  to the  Company  after the  expiration  of the  renewal  terms or, if
available,  that such space could be obtained on terms considered  acceptable by
the  Company.  Further,  certain of the renewal  terms  provide for  substantial
increases in occupancy costs. In addition,  deterioration of shopping centers in
which The Great Train  Stores are located or  increased  competition  from newly
constructed centers could necessitate  renovation of The Great Train Store or of
the center in which it is located or otherwise  adversely  impact the  Company's
sales and/or expenses. The need for such renovations could involve unanticipated
capital  expenditures  or result in a decrease  in customer  traffic,  either of
which could adversely affect the Company's operating results. 



The Company faces substantial competition for consumer dollars,  suitable retail
locations,  management  personnel and products from specialty retailers and mass
merchandisers,  including toy stores and  merchandisers of gifts  alternative to
those  offered  by  the  Company.  The  Company  also  experiences   significant
competition  for customers from  companies  which market  products  primarily or
exclusively by mail order.  Competition  from such sources could increase in the
future.   Certain  of  the  Company's  competitors  have  substantially  greater
financial,  marketing and other resources than the Company,  and there can be no
assurance that the Company will be able to compete successfully with them in the
future.

The Company's  business is dependent,  in part, upon its ability to purchase and
take timely delivery of merchandise. Numerous factors, many of which are outside
the Company's control,  could impair the Company's ability to purchase specialty
merchandise  or delay the  delivery  of  merchandise  to the  Company's  stores.
Significant deviations in the amount of merchandise delivered or in the delivery
schedule  could  result in lost sales due to  inadequate  inventory,  especially
during the Christmas  selling season,  and have a material adverse effect on the
Company's  operating results.  In order to successfully  continue and manage its
expansion  strategy,  the  Company  will be  dependent  on its ability to retain
existing personnel and to hire, train and supervise additional personnel for the
new  stores to be  opened  while  maintaining  satisfactory  levels of  customer
service at existing stores.

The  Company's  quarterly  operating  results can be expected to  fluctuate as a
result of seasonal  fluctuations in consumer demand for the Company's  products,
which is  highest  during  the  fourth  quarter.  A  significant  portion of the
Company's  operating expenses are relatively fixed and there can be no assurance
that the Company will report income from  operations in any particular  quarter.
Accordingly,  the market  price of the common  stock and the  warrants  could be
subject  to wide  fluctuations  in price  and  volume in  response  to actual or
anticipated  variations  in quarterly  operating  results and a variety of other
factors.  

The trading of the  Company's  securities  on the Nasdaq Small Cap Market and on
The Pacific Stock Exchange ("PSE") is conditioned on the Company meeting certain
asset, capital and surplus, earnings and stock price tests. If the Company fails
any of these tests,  the common stock may be delisted from trading on the Nasdaq
Small Cap Market or on PSE. The effects of delisting include the limited release
of the market prices of the Company's  securities and more limited news coverage
of the Company.  Delisting  may restrict  investors'  interest in the  Company's
securities  and  materially  adversely  affect the trading market and prices for
such securities and the Company's  ability to issue additional  securities or to
secure  additional  financing.  In addition to the risk of  volatility  of stock
prices, in general, and possible delisting,  low price stocks are subject to the
additional risks of additional federal and state regulatory requirements and the
potential loss of effective trading markets. In particular,  if the common stock
were  delisted from trading on the Nasdaq Small Cap Market and the trading price
of the common  stock was less than $5.00 per share,  the common  stock  could be
subject to Rule 15g-9 under the  Securities  Exchange  Act of 1934,  as amended,
which, among other things,  requires that  broker/dealers  satisfy special sales
practice  requirements,  including  making  individualized  written  suitability
determinations  and  receiving  a  purchaser's  written  consent  prior  to  any
transaction. If the Company's securities were delisted and the trading price was
less than $5.00 per share,  the Company's  securities could also be deemed penny
stocks  under the  Securities  Enforcement  and Penny Stock  Reform Act of 1990,
which would  require  additional  disclosure  in  connection  with trades in the
Company's securities, including the delivery of a disclosure schedule explaining
the nature and risks of the penny stock market. Such requirements could severely
limit the liquidity of the Company's  securities and the ability of stockholders
to  sell  their  securities  in  the  secondary  market.  




The Company's Certificate of Incorporation and Bylaws include certain provisions
providing for staggered election of directors,  broad authority for the Board of
Directors  to issue up to  2,000,000  shares  of  preferred  stock  having  such
attributes as it may determine without stockholder  approval and restrictions on
the ability of stockholders to call special  meetings of  stockholders.  Each of
these provisions could have the effect of discouraging, delaying or preventing a
change in control of the  Company,  diminishing  opportunities  for  stockholder
participation  in tender  offers,  reducing  the  influence of  stockholders  in
corporate  governance  and  inhibiting  fluctuations  in the market price of the
common stock that could result from attempted takeovers of the Company.

The  Company  may  require  additional  financing.  There  can be no  assurance,
however, that any such external funding will be available to the Company, or, if
available,  that such  funding  will be  available  on terms  acceptable  to the
Company.