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.

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 January 1998,  the
Company  entered into a  $15,000,00  revolving  line of credit with  BankAmerica
Business  Credit,  Inc.  In June  1998 the  Company  sold  $3,000,000  aggregate
principal  amount  of 12%  subordinated  debentures  due  2003 and  warrants  to
purchase  175,000  shares of the Company's  common stock at an exercise price of
$3.75 per share.

The  trading of the  Company's  common  stock on the Nasdaq  National  Market is
conditioned  upon the  Company  meeting  certain  asset,  capital  and  surplus,
earnings  and stock price  tests.  If the Company  fails to satisfy any of these
tests,  the common stock may be delisted from trading on Nasdaq National Market.
The effects of delisting  include  more  limited  news  coverage of the Company.
Delisting  may restrict  investors  interest in the Common Stock and  materially
adversely  affect the  trading  market  and prices for the common  stock and the
Company's  ability  to  issue  additional  securities  or to  secure  additional
financing.