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,
      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.

      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.

                                       17

      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 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
      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.

      To date, the Company has met its liquidity requirements through cash flows
      from operating  activities,  the public sale of its equity securities and,
      to a lesser extent,  borrowings under existing credit facilities.  In May,
      1998,  the  Company's  existing  credit  facility is  scheduled to expire.
      During 1997,  management  has explored  various  means of  satisfying  the
      Company's capital needs, including the public or private sale of equity or
      securities.  In October,  1997, the Company accepted letters of commitment
      to replace its  existing  credit  facility  with a term loan and  expanded
      revolving  credit  facility.  Funding of such new credit  arrangements are
      subject to, among other  things,  negotiation  and execution of definitive
      credit agreements.  Without additional financing,  the Company will likely
      not be able to expand its network of The Great Train Stores in  accordance
      with the Company's current plans. If the proposed new credit  arrangements
      are not funded,  or if the Company's  existing  credit  facility cannot be
      extended,  the Company may seek  additional  funding through the public or
      private sale of debt or equity securities.  There can be no assurance that
      additional  funds will be available on a timely basis, on acceptable terms
      or at all, or that such funds,  if raised,  would be  sufficient to permit
      the Company to continue its expansion as planned.  If available  funds are
      inadequate,  the  Company  may be  required  to delay  planned  new  store
      openings. 

                                       18