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:

o     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. 

o     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.
      Products  related to the  Shining  Time  Station  television  series  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.  

o     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.  

o     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.

                                        1




o     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.  

o     The Company's business is dependent, in part, upon its ability to purchase
      and take timely  delivery of  merchandise  from a large number of vendors,
      some of which are material to the Company's  business.  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.  

o     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. 

o     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
      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.  

o     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.  

o     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.



                                        3