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.  In April 1999, the company replaced its previous revolving line
         of credit with Bank America Business Credit, with an $8 million  credit
         facility with Paragon Capital, LLC.

         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.

         Because  internet  retailing  is still in a  relatively  early stage of
         development,  there is no guarantee  the use of the internet for retail
         purposes will become  widespread.  Consumer  concerns about privacy and
         security may hinder the growth of internet retailing. Technology in the
         online  commerce  industry  changes  rapidly.  These  changes  and  the
         emergence  of new industry  standards  and  practices  could render our
         existing Website and technology obsolete.

         The  Company  has a limited  amount of  experience  marketing  products
         electronically.  The  Company  may be unable to develop the methods and
         means  necessary  to  produce  sufficient   consumer  interest  in  the
         Company's Website,  thus hindering its ability to increase revenues via
         internet sales.  In addition,  the Company may not be able to establish
         links with other web sites as planned which could adversely  impact the
         success of the site. The Company must also be able to  effectively  and
         efficiently  fulfill  customer  orders  which  is  subject  to  various
         internal and external factors

         The Company'  success and ability to facilitate  product sales over the
         internet  depends on the efficient and  uninterrupted  operation of its
         computer and communications  hardware systems.  In the case of frequent
         or persistent  system failures the Company's  reputation and name brand
         could be materially adversely affected.  The Company's internet systems
         and  operations  are   vulnerable  to  damage  or   interruption   from
         earthquakes,  floods, fires, power loss,  telecommunications  failures,
         break-ins,  sabotage,  intentional acts of vandalism, and similar acts.
         In addition,  the Company's servers are vulnerable to computer viruses,
         physical or electronic  break-ins,  and similar disruptions which could
         lead  to  interruptions,  delays,  loss of  data  or the  inability  to
         complete  customer  transactions.  The Company does not presently  have
         fully redundant systems, a formal disaster recovery plan or alternative
         service providers and does not carry sufficient  business  interruption
         insurance to compensate the Company for losses that may occur.