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 in past years, 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, could all 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 Thomas & Friends television series.  Products related
      to the Thomas & Friends  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 of which 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.




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.  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.

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     To date, the Company has met its liquidity requirements through cash flows
      from operating  activities,  the public sale of its equity  securities and
      borrowings under the existing credit facilities. 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 BankAmerica  Business
      Credit, with a $10 million credit facility with Paragon Capital,  LLC. The
      Company's  future success is dependent upon the  availability  of adequate
      liquidity to meet its operating needs.

o     The trading of the  Company's  common stock on the Nasdaq Small Cap 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  Small Cap 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.

o     Because the Company's  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  the
      Company's existing website and technology obsolete.

o     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.

o     The  Company's 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.

o     The Company may be adversely impacted by interruptions to its computer and
      communication  systems,  including  its Internet  systems.  The  Company's
      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 may not carry sufficient business interruption insurance to compensate
      the Company for losses that could occur.  In particular,  so-called  "Year
      2000 problems" with the Company's systems or systems of third parties with
      which the Company does business, could adversely impact the Company.