UNITED STATES
                            SECURITIES AND EXCHANGE COMMISSION
                                  WASHINGTON, D.C. 20549

                                        FORM 10-Q


 X           QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
 --                        SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended December 31, 2000



___          TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                           SECURITIES EXCHANGE ACT OF 1934
                      For the transition period from ___ to ___

                           Commission File No. 0-26841

                             1-800-FLOWERS.COM, Inc.
             (Exact name of registrant as specified in its charter)

    DELAWARE                                          11-3117311
    --------                                          ----------
    (State or other jurisdiction of                   (I.R.S. Employer
    incorporation or organization)                    Identification No.)

                  1600 Stewart Avenue, Westbury, New York 11590
                  ---------------------------------------------
               (Address of principal executive offices)(Zip code)

                                 (516) 237-6000
                                 --------------
              (Registrant's telephone number, including area code)

                                 Not applicable
                                 --------------
(Former  name,  former  address and former  fiscal year,  if changed  since last
report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  Registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                                 Yes (X) No ( )

The number of shares  outstanding of each of the Registrant's  classes of common
stock:

                                   26,392,178
                                   ----------
(Number of shares of Class A common stock outstanding as of February 8, 2001)

                                   37,794,985
                                   ----------
(Number of shares of Class B common  stock  outstanding  as of February 8, 2001)







                             1-800-FLOWERS.COM, Inc.

                                   FORM 10-Q
                  FOR THE THREE MONTHS ENDED DECEMBER 31, 2000


                                      INDEX


Part I.             Financial Information                              Page

    Item 1.         Consolidated Financial Statements:

                    Consolidated Balance Sheets-December 31, 2000
                     (unaudited) and July 2, 2000                        1

                    Consolidated Statements of Operations
                     (unaudited)-Three and Six
                     Months Ended December 31,
                     2000 and December 26, 1999                          2

                    Consolidated Statements of
                     Cash Flows (unaudited)-Six
                     Months Ended December 31, 2000
                     and December 26, 1999                               3

                    Notes to Consolidated
                     Financial Statements (unaudited)                    4

    Item 2.         Management's Discussion and Analysis
                     of Financial Condition and Results of
                     Operations                                          8


    Item 3.         Quantitative and Qualitative
                     Disclosures About Market Risk                      19


Part II.            Other Information

    Item 1.         Legal Proceedings                                   20

    Item 2.         Changes in Securities and
                     Use of Proceeds                                    20

    Item 3.         Defaults Upon Senior
                     Securities                                         20

    Item 4.         Submission of Matters to a
                     Vote of Security Holders                           20

    Item 5.         Other Information                                   20

    Item 6.         Exhibits and Reports on Form 8-K                    20


Signatures                                                              21





PART I. - FINANCIAL INFORMATION
ITEM 1. - CONSOLIDATED FINANCIAL STATEMENTS


                    1-800-FLOWERS.COM, Inc. and Subsidiaries
                          Consolidated Balance Sheets
                       (in thousands, except share data)


                                                            

                                                      December   July 2,
                                                      31, 2000   2000
                                                    ----------------------
                                                    (unaudited)
 Assets
 Current assets:
   Cash and equivalents                               $97,080   $111,624
   Receivables, net                                    12,632      8,382
   Inventories                                         13,723     10,569
   Prepaid and other                                    4,511      4,330
                                                    ----------------------
        Total current assets                          127,946    134,905

 Property, plant and equipment at cost, net            43,916     40,854
 Capitalized investment in leases                         834        965
 Goodwill and investment in licenses, net of
  accumulated amortization                             33,862     38,040
 Other assets                                           7,425      9,877
                                                    ----------------------
 Total assets                                        $213,983   $224,641
                                                    ======================

 Liabilities and stockholders' equity
 Current liabilities:
   Accounts payable and accrued expenses              $70,974    $50,937
   Current maturities of long-term debt and
    obligations under capital leases                    2,157      1,839
                                                    ----------------------
 Total current liabilities                             73,131     52,776
 Long-term debt and obligations
  under capital leases                                 10,452      9,441
 Other liabilities                                      4,648      3,506
                                                    ----------------------
 Total liabilities                                    $88,231    $65,723
 Commitments and contingencies
 Stockholders' equity:
 Preferred stock, $.01 par value,
  10,000,000 shares authorized, none issued                -          -

 Class A common stock, $.01 par value, 200,000,000
  shares authorized, 26,444,978 and 26,362,068
  shares issued at December 31, 2000 and
  July 2, 2000, respectively                              264        264

 Class B common stock, $.01 par value, 200,000,000
  shares authorized, 43,074,985 and 43,141,645
  shares issued at December 31, 2000 and
  July 2, 2000, respectively                              431        432

 Additional paid-in capital                           238,560    239,475
 Retained deficit                                    (110,395)   (77,357)
 Deferred compensation                                      -       (788)
 Treasury stock, at cost-52,800 Class A
  and 5,280,000 Class B shares                         (3,108)    (3,108)
                                                    ----------------------
        Total stockholders' equity                    125,752    158,918
                                                    ----------------------
 Total liabilities and stockholders' equity          $213,983   $224,641
                                                    ======================

See accompanying notes to consolidated financial statements.



                                       1


                    1-800-FLOWERS.COM, Inc. and Subsidiaries
                      Consolidated Statements of Operations
                      (in thousands, except per share data)
                                   (unaudited)


                                                             
                                    Three Months Ended       Six Months Ended
                                   ---------------------   ---------------------
                                    December   December    December    December
                                    31, 2000   26, 1999    31, 2000    26, 1999
                                   ----------  ---------   ---------  ----------
Net revenues                        $134,243  $116,454      $206,759   $173,984
Cost of revenues                      79,099    71,216       124,190    107,743
                                   ----------  ---------   ---------  ----------
Gross profit                          55,144    45,238        82,569     66,241
Operating expenses:
  Marketing and sales                 50,827    50,448        85,356     76,265
  Technology and development           4,482     3,833         9,108      7,902
  General and administrative           6,617     7,249        14,012     15,176
  Depreciation and amortization        5,280     3,422        10,321      5,715
                                   ----------  ---------   ---------  ----------
       Total operating expenses       67,206    64,952       118,797    105,058
                                   ----------  ---------   ---------  ----------
Operating loss                       (12,062)  (19,714)      (36,228)   (38,817)
Other income (expense):
  Interest income                      1,521     2,232         3,419      4,259
  Interest expense                      (330)     (325)         (652)      (822)
  Other, net                             335        37           423         87
                                   ----------  ---------   ---------  ----------
    Total other income (expense)       1,526     1,944         3,190      3,524
                                   ----------  ---------   ---------  ----------
Loss before income taxes and
  minority interests                 (10,536)  (17,770)      (33,038)   (35,293)
Benefit from income taxes                  -       249             -        599
                                   ----------  ---------   ---------  ----------
Loss before minority interests       (10,536)  (17,521)      (33,038)   (34,694)
Minority interests in operations
  of consolidated subsidiaries             -        10             -         39
                                   ----------  ---------   ---------  ----------
Net loss                            $(10,536) $(17,511)     $(33,038)  $(34,655)
                                   ========== ==========   =========  ==========
Basic and diluted net loss per
  common share                        $(0.16)   $(0.28)       $(0.51)    $(0.60)
                                   ========== ==========   ========== ==========
Shares used in the calculation of
  basic and diluted net loss per
  common share                        64,187    61,680        64,185     58,234
                                   ========== ==========   =========  ==========

See accompanying notes to consolidated financial statements.




                                       2


                    1-800-FLOWERS.COM, Inc. and Subsidiaries
                      Consolidated Statements of Cash Flows
                                 (in thousands)
                                  (unaudited)

                                                Six Months Ended
                                        ----------------------------------
                                           December 31,  December 26,
                                              2000          1999
                                        -----------------------------------
 
                                                   

 Operating activities:
 Net loss                                  $(33,038)     $(34,655)
 Reconciliation of net loss to net
  cash used in operations:
   Depreciation and amortization             10,321         5,715
   Deferred income taxes                          -           703
   Management put liability                       -         1,451
   Bad debt expense                              20           618
   Minority interests                             -           (39)
   (Reduction)/amortization of deferred
    compensation                               (155)          210
   Gain on sale of investment and other        (343)            -
   Other non-cash charges                         -           222
 Changes in operating items, excluding
  the effects of acquisitions:
   Receivables                               (4,270)       (9,026)
   Inventories                               (3,154)       (3,670)
   Prepaid and other                           (181)         (150)
   Accounts payable and accrued expenses     20,037        40,880
   Other assets                               1,483        (5,619)
   Other liabilities                          1,142         1,318
                                           ---------------------------
  Net cash used in operating activities      (8,138)       (2,042)


 Investing activities:
 Acquisitions, net of cash acquired               -       (25,521)
 Capital expenditures, net of
  non-cash expenditures                      (8,959)      (11,917)
 Sale of investment                           1,188             -
 Notes receivable, net                          (25)          208
                                           --------------------------
 Net cash used in investing activities       (7,796)      (37,230)

 Financing activities:
 Proceeds from issuance of common
   stock, net                                    25       115,722
 Proceeds from bank borrowings               14,510        13,332
 Repayment of notes payable and bank
    borrowings                              (12,499)      (34,479)
 Payment of capital lease obligations          (646)         (805)
                                           ---------------------------
 Net cash provided by financing
  activities                                  1,390        93,770
                                           ---------------------------
 Net change in cash and equivalents         (14,544)       54,498

 Cash and equivalents:
   Beginning of period                      111,624        99,183
                                           ---------------------------
   End of period                           $ 97,080      $153,681
                                           ===========================

See accompanying notes to consolidated financial statements.






                                       3


                    1-800-FLOWERS.COM, Inc. and Subsidiaries
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)

Note 1 - Accounting Policies

Basis of Presentation

The accompanying  unaudited consolidated financial statements have been prepared
by  1-800-FLOWERS.COM,  Inc. and  subsidiaries  (the "Company")  pursuant to the
rules and regulations of the Securities and Exchange  Commission (the "SEC") for
interim  financial  reporting.   These  consolidated  financial  statements  are
unaudited and, in the opinion of management, include all adjustments (consisting
of normal recurring  adjustments and accruals) necessary for a fair presentation
of the  balance  sheets,  operating  results,  and cash  flows  for the  periods
presented.  Operating  results for the three and six months  ended  December 31,
2000 are not necessarily  indicative of the results that may be expected for the
fiscal year ending July 1, 2001.  Certain  information and footnote  disclosures
normally included in financial statements prepared in accordance with accounting
principles  generally  accepted  in the  United  States  have  been  omitted  in
accordance  with  the  rules  and  regulations  of the SEC.  These  consolidated
financial statements should be read in conjunction with the audited consolidated
financial  statements,  and accompanying notes, included in the Company's Annual
Report on Form 10-K for the fiscal  year ended  July 2, 2000.  The  consolidated
balance  sheet at July 2, 2000 has been  derived  from the audited  consolidated
financial  statements  at that date.  Certain  prior  period  amounts  have been
reclassified to conform to the current period presentation.

        .
Use of Estimates

The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States  requires  management to make estimates
and assumptions that affect the amounts reported in the financial statements and
accompanying notes. Actual results could differ from those estimates.


Comprehensive Loss

For the three and six months ended  December 31, 2000 and December 26, 1999, the
Company's  comprehensive losses were equal to the respective net losses for each
of the periods presented.


Recent Accounting Pronouncements

In December 1999, the  Securities and Exchange  Commission  staff released Staff
Accounting Bulletin No. 101, Revenue  Recognition in Financial  Statements ("SAB
No.  101"),  which  provides  guidance  on  the  recognition,  presentation  and
disclosure of revenues in financial  statements.  Adoption of the  provisions of
SAB No. 101 did not have a material impact on the Company's revenue  recognition
policies.


Note 2 - Acquisitions and Disposition

Acquisition of GreatFood.com, Inc.

On November 24, 1999, the Company  completed its  acquisition of  GreatFood.com,
Inc.  ("GreatFood.com"),  an online  retailer  of  specialty  and  gourmet  food
products.  The purchase price of  approximately  $18.9 million was funded with a
portion of the net proceeds available from the Company's initial public offering
("IPO"). The acquisition has been accounted for as a purchase and,  accordingly,
the  operating  results of  GreatFood.com  have been  included in the  Company's
consolidated results of operations since the date of acquisition.  The excess of
the  purchase  price  over the fair  market  value of the net  assets  acquired,
approximating $19.0 million, is being amortized over three years.


Acquisition of TheGift.com, Inc.

On November 12, 1999, the Company completed its acquisition of TheGift.com, Inc.
("TheGift.com"),  an online  retailer of specialty gift  products.  The purchase
price of  approximately  $1.5 million was funded through the issuance of 117,379
shares of the  Company's  common  stock,  as  determined  based upon the average
closing price of the Company's  common stock for the five days prior to the date
of  acquisition.  The  acquisition  has been  accounted  for as a purchase  and,
accordingly,  the  operating  results of  TheGift.com  have been included in the
Company's consolidated results of operations since the date of acquisition.  The
excess  of the  purchase  price  over the fair  market  value of the net  assets
acquired, approximating $1.7 million, is being amortized over three years.



                                       4

                    1-800-FLOWERS.COM, Inc. and Subsidiaries
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (unaudited)



Disposition of Floral Works, Inc.

On January 12, 2000,  the Company  completed the sale of its Floral Works,  Inc.
("Floral Works")  subsidiary to a private  investment firm and the management of
Floral  Works.  Floral  Works is a provider  of  wholesale  floral  bouquets  to
supermarkets  and  grocery  store  chains.  The  sales  price  of  $3.1  million
approximated the Company's  carrying value of the subsidiary's net assets at the
time of divestiture.

The following  unaudited pro forma consolidated  financial  information has been
prepared  as if the  acquisitions  of  GreatFood.com  and  TheGift.com  and  the
disposition  of Floral  Works had taken  place at the  beginning  of fiscal year
2000.   The  following   unaudited  pro  forma   information  is  presented  for
illustrative  purposes only and is not necessarily  indicative of the results of
operations  in future  periods or results that would have been  achieved had the
acquisitions  of  GreatFood.com  and  TheGift.com  and the disposition of Floral
Works taken place at the beginning of the periods presented.

                                Six Months Ended
                        ---------------------------------
                          December           December
                          31, 2000           26, 1999
                        -------------      --------------
                          (in thousands, except per
                                 share data)

                                      
Net revenues (*)            $206,759         $177,399
Loss from operations         (36,228)         (46,488)
Net loss                     (33,038)         (42,225)
Net loss per common share     $(0.51)          $(0.73)

  (*) Pre-acquisition  net revenues for GreatFood.com and TheGift.com were
      not material to the Company's results of operations.




Disposition of Minority Interest in American Floral Services, Inc.

On November 21,  2000,  the Company  sold its  minority  investment  in American
Floral  Services,  Inc., a floral wire service,  to Teleflora,  Inc. The Company
received cash proceeds of $1.2 million and recorded a gain of $0.3 million, as a
result of the transaction.


Acquisition of Minority Interest in The Plow & Hearth, Inc.

Upon  completion of the Company's IPO in August 1999, the Company  satisfied its
obligation under the Plow & Hearth management put liability when it acquired the
remaining outstanding shares of common stock and stock options from the minority
shareholders  of Plow & Hearth for cash of  approximately  $7.9 million,  net of
Plow & Hearth stock option  exercise  proceeds of  approximately  $0.5  million.
Accordingly,   the  incremental  amount  of  funding  required  to  satisfy  the
management put liability,  which was $6.3 million at June 27, 1999, was recorded
in the  Company's  fiscal 2000 quarter  ended  September 26, 1999 as general and
administrative  expense and  goodwill  in the  amounts of $1.5  million and $0.1
million, respectively.


Note 3 - Redeployment Charge

In June 2000, in connection with  management's  plan to reduce costs and improve
operating   efficiencies,   the  Company  recorded  a  redeployment   charge  of
approximately  $2.1 million.  The principal  actions of the charge relate to the
Company's plan to close certain  retail stores in connection  with its strategic
redeployment  of its  retail  network  as  direct  fulfillment  centers  and the
relocation of certain  customer  service  centers,  enabling the Company to meet
increasing  call  volume   requirements  while  reducing  costs  per  call.  The
redeployment  will be completed in phases during  fiscal year 2001.  The Company
completed the closure of its Marietta,  Georgia  service  center during  October
2000,  and in November  2000 opened a new service  center in Ardmore,  Oklahoma.
During the six months ended December 31, 2000,  $0.2 million was charged against
the  accrual,  and at December  31,  2000,  a balance of $1.9  million  remains,
consisting primarily of accruals for future lease commitments.


                                       5


                    1-800-FLOWERS.COM, Inc. and Subsidiaries
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (unaudited)



Note 4 - Long-Term Debt

The Company's long-term debt and obligations under capital leases consist of the
following:
                                       December         July 2,
                                       31, 2000         2000
                                      ------------    ------------
                                             (in thousands)

                                                 
Commercial notes and revolving
  credit lines                             $8,460       $6,431
Seller financed acquisition obligations       277          295
Obligations under capital leases            3,872        4,554
                                       -----------    -----------
                                           12,609       11,280
Less current maturities of long-term
  debt and obligations under
   capital leases                           2,157        1,839
                                      ------------   ------------
                                          $10,452       $9,441
                                      ============   ============



On January 10, 2001, the Company  obtained a $10.0 million  equipment lease line
of credit with a bank.  Interest under this line, which matures in January 2006,
is determined at the time of borrowing based on the bank's base rate. Borrowings
under the line are  collateralized  by the underlying  equipment  purchased.  In
January 2001, the Company financed $2.6 million of equipment  purchases  through
such lease line.  The  borrowings,  which bear  interest at 6.8%  annually,  are
payable in 60 equal monthly installments of principal and interest commencing in
February 2001.

Note 5 - Stockholders' Equity

Stock Split

On July 7, 1999, the board of directors and  stockholders  approved an amendment
to the certificate of incorporation,  effective on July 28, 1999, that increased
the number of authorized  shares of preferred  stock to 10,000,000  and provided
for a ten-for-one split of the outstanding shares of common stock.  Accordingly,
the  accompanying  consolidated  financial  statements  and footnotes  have been
retroactively restated to reflect the stock split.

Initial Public Offering

On August 6, 1999, the Company closed its initial public offering of its Class A
common  stock,  issuing  6,000,000  shares at a price of $21.00 per  share.  The
Company raised proceeds of  approximately  $114.8  million,  net of underwriting
discounts, commissions and other offering costs of approximately $11.2 million.

In  anticipation of its IPO, the Company amended and restated its certificate of
incorporation on July 7, 1999 to provide that all previously  outstanding shares
of Class A common  stock,  of which the  holders  were  entitled to one vote per
share, and Class B common stock, which contained no voting rights,  convert into
a new  series  of  Class  B  common  stock  entitled  to  10  votes  per  share.
Additionally, a new series of Class A common stock was established that entitles
the holders to one vote per share.  Each share of new Class B common stock shall
automatically  convert into one share of new Class A common stock upon transfer,
with limited exceptions, and at the option of the holder.

Note 6 - Net Loss Per Common Share

Net loss per  common  share is  computed  using the  weighted-average  number of
common shares  outstanding.  Shares  associated with stock options and warrants,
prior to exercise,  are not included in the computation as their inclusion would
be antidilutive. The shares of the Company's preferred stock were converted into
common stock upon  completion of its IPO, and are included in the calculation of
weighted-average shares as of that date.

                                       6



                    1-800-FLOWERS.COM, Inc. and Subsidiaries
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (unaudited)


Note 7 - Commitments and Contingencies

Online Marketing Agreements

On September 1, 2000,  the Company  entered into a new  five-year  $22.1 million
interactive   marketing   agreement  with  America  Online,  Inc.  ("AOL")  that
effectively  extends and enhances the terms of the July 1, 1999  agreement  with
AOL for an additional two years, through August 2005. Under the terms of the new
agreement,  the Company  will  continue as the  exclusive  marketer of fresh-cut
flowers across six AOL properties including AOL, AOL.com,  CompuServe,  Netscape
Netcenter,  Digital City and ICQ and receive increased promotions across several
AOL properties.  As a result of the termination of the previous  agreement,  the
Company  recorded a one-time  charge of  approximately  $7.3 million  during the
three months ended October 1, 2000 to write-off  amounts  previously  owed, paid
and unamortized under the old agreement.

Legal Proceedings

From time to time,  the  Company  is  subject  to legal  proceedings  and claims
arising in the ordinary course of business. The Company is not aware of any such
legal  proceedings or claims that it believes will have,  individually or in the
aggregate,  a material  adverse effect on its consolidated  financial  position,
results of operations or liquidity.







































                                       7



ITEM 2. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS.

Forward Looking Statements

Certain of the matters and subject areas  discussed in this Quarterly  Report on
Form 10-Q contain "forward-looking statements" within the meaning of the Private
Securities  Litigation  Reform Act of 1995. All statements other than statements
of historical information provided herein are forward-looking statements and may
contain  information about financial results,  economic  conditions,  trends and
known  uncertainties based on the Company's current  expectations,  assumptions,
estimates and projections about its business and the Company's  industry.  These
forward-looking statements involve risks and uncertainties. The Company's actual
results could differ materially from those anticipated in these  forward-looking
statements as a result of several factors,  including those more fully described
under the caption  "Additional  Risk Factors that May Affect Future Results" and
elsewhere in this  Quarterly  Report.  Readers are  cautioned not to place undue
reliance  on  these  forward-looking  statements,   which  reflect  management's
analysis,  judgment,  belief  or  expectation  only as of the date  hereof.  The
forward-looking  statements  made in this  Quarterly  Report on Form 10-Q relate
only to events  as of the date on which the  statements  are made.  The  Company
undertakes no obligation to publicly update any  forward-looking  statements for
any reason,  even if new information  becomes available or other events occur in
the future.

Overview

1-800-FLOWERS.COM,  Inc.  is a leading  multi-channel  source of gift  products,
offering an extensive array of fresh-cut flowers,  plants, gift baskets, gourmet
foods,  home decor,  garden  merchandise and other specialty gift products.  The
Company's  product  offering  reflects a carefully  selected  assortment of high
quality  merchandise chosen for its unique "thoughtful  gifting" qualities which
accommodate  customer  needs in  celebrating  a special  occasion or conveying a
personal  sentiment.  Many  products  are  available  for  same-day or overnight
delivery and all come with the Company's 100% satisfaction  guarantee.  With one
of the most  recognized  brands  in  retailing  and a  history  of  successfully
integrating technologies and business innovations,  the Company has evolved into
a "next age" retailer providing  convenient,  multi-channel access for customers
via the Internet, telephone, catalogs and retail stores.


The Company  expects to incur losses for the  foreseeable  future as a result of
the  significant  operating  and  capital  expenditures  required to achieve its
objectives.  However,  the Company expects to achieve  positive  Earnings Before
Interest, Taxes, Depreciation and Amortization ("EBITDA") for the fourth quarter
of fiscal 2001 and for the fiscal year ending June 30, 2002. No  assurances  can
be  made  that  positive  EBITDA  can be  achieved  on this  schedule  or in the
foreseeable  future.  In order to achieve and maintain  positive  EBITDA  and/or
profitability,  the Company will need to generate revenues exceeding  historical
levels.   The  Company's   prospects  for  achieving   positive   EBITDA  and/or
profitability must be considered in light of the risks, uncertainties, expenses,
and  difficulties  encountered  by companies in the rapidly  evolving  market of
online  commerce,  including those described under the caption  "Additional Risk
Factors that May Affect Future Results" and elsewhere in this Quarterly Report.



Results of Operations

Net Revenues:
                   Three Months Ended                Six Months Ended
                 ----------------------           -----------------------
                  December   December             December    December
                  31, 2000   26, 1999   % Change  31, 2000    26, 1999  % Change
                ----------- ----------- --------  ---------   --------  --------
                     (in thousands)                   (in thousands)
Net revenues:
 Telephonic       $79,182    $76,909      3.0%   $120,474    $114,128     5.6%
 Online            47,708     28,271     68.8%     73,130      39,987    82.9%
 Retail/
  fulfillment       7,353     11,274    (34.8%)    13,155      19,869   (33.8%)
                  --------    -------             --------    --------
Total net
 revenues        $134,243   $116,454     15.3%   $206,759    $173,984    18.8%


Net revenues  consist  primarily of the selling price of merchandise and service
and shipping  charges,  net of  discounts,  returns and credits.  Growth in both
telephonic and online revenues (together,  referred to as the Company's "virtual
sales  channels")  was  approximately  20.6% and 25.6%  during the three and six
months ended December 31, 2000, in comparison to the  respective  periods of the
prior year, and was primarily attributable to increased order volume and average
order value. This was a result of more efficient marketing efforts, strong brand
name recognition and the Company's continued expansion into non-floral products,
including a broad range of items such as plants, candies and gourmet foods, home
and garden merchandise and other specialty gifts.

                                       8


During the three and six months ended December 31, 2000, the Company fulfilled a
total of 1,970,000 and 3,031,000 orders, respectively, through its virtual sales
channels,  representing  increases of 17.4% and 22.7%, in comparison to the same
periods of the prior year.  The  Company's  average  virtual sales channel order
increased to $64.41 and $63.87  during the three and six months  ended  December
31, 2000,  respectively,  representing increases of 2.7% and 2.4%, in comparison
to the same periods of the prior year. Orders originating  through the Company's
online sales channel increased to 838,000 and 1,314,000 during the three and six
months ended December 31, 2000,  respectively,  representing  increases of 46.8%
and 64.3% in comparison to the same periods of the prior year. Complementing the
increase in online volume,  orders derived from the Company's  telephonic  sales
channel continued to increase, further demonstrating the benefit of offering our
customers  multiple  channel  access to our  products and  services.  Non-floral
products  accounted for 54.0% and 44.8% of total virtual net revenues during the
three  and six  months  ended  December  31,  2000,  respectively,  compared  to
approximately 49.0% and 39.9% during the same periods of the prior year.

The decrease in retail/fulfillment  revenues in comparison to the same period of
the prior  year was due to a $6.8  million  reduction  in floral  wholesale  net
revenues as a result of the Company's disposition of its Floral Works subsidiary
in January  2000,  partially  offset by an increase  in revenues  from its owned
retail stores. The Company does not expect to materially  increase the number of
owned retail stores in the foreseeable future.

Gross Profit
                 Three Months Ended               Six Months Ended
               -----------------------         -----------------------
                December    December            December    December
                31, 2000    26, 1999  % Change  31, 2000    26, 1999  % Change
              ----------- ----------- --------  ---------  ---------  ---------
                     (in thousands)                  (in thousands)

Gross profit      $55,144     $45,238    21.9%    $82,569     $66,241    24.6%
Gross margin %      41.1%       38.8%               39.9%       38.1%

Gross profit  consists  primarily of net revenues,  less cost of revenues  which
consist primarily of florist  fulfillment costs (fees paid to wire services that
serve as clearinghouses  for floral orders,  net of wire service  rebates),  the
cost of floral and non-floral  merchandise  sold from inventory or through third
parties,  and the  associated  costs  including  inbound  freight  and  outbound
shipping.  Additionally,  cost of revenues  includes  labor and  facility  costs
related to  direct-to-consumer  operations and to properties  that are sublet to
the  Company's  franchisees.  Gross  profit  increased  during the three and six
months ended  December 31, 2000,  in comparison to the same periods of the prior
year, primarily as a result of increased sales volume.  During the three and six
months ended  December 31, 2000,  gross margin  percentages  increased  over the
respective  periods of the prior year primarily due to increased  online service
and shipping  charges,  aligning  them with  industry  norms,  and the growth in
non-floral  product sales,  which  generate a higher gross margin.  In addition,
gross margin  percentage was further improved by management's  decision to avoid
aggressive  product  discounting and from the implementation of stricter quality
control  standards  and  enforcement   methods  which  reduced  the  credit  and
replacement  rate on floral  orders.  The increase in gross margin was partially
offset by the aforementioned  increase in the average merchandise sales price on
florist fulfilled orders which, while generating a higher gross profit, resulted
in a lower gross margin percentage because the Company's fixed service charge is
spread over a higher sales price.

Marketing and Sales Expense

                  Three Months Ended               Six Months Ended
              -----------------------         -----------------------
               December    December             December    December
               31, 2000    26, 1999   % Change  31, 2000    26, 1999  % Change
              ----------- ----------- --------  ---------  ---------  ---------
                    (in thousands)                  (in thousands)
Marketing
 and Sales     $50,827     $50,448     0.8%    $85,356     $76,265    11.9%
Percentage of
 net revenues    37.9%       43.3%               41.3%       43.8%

Marketing and sales expense  consists  primarily of advertising  and promotional
expenditures,  catalog  costs,  fees paid to establish  and  maintain  strategic
relationships  with  Internet  companies,  costs  associated  with retail store,
customer  service  center and  fulfillment  center  operations and the operating
expenses  of  the  Company's  departments  engaged  in  marketing,  selling  and


                                       9


merchandising   activities.   Volume  related  efficiencies  and  cost-effective
advertising,  coupled with the  Company's  strong brand name and the  successful
restructuring of certain of its portal  agreements,  reduced marketing and sales
expenses  to 37.9% and  41.3%  (37.8%,  exclusive  of the  non-recurring  charge
discussed  below) of net revenues during the three and six months ended December
31, 2000,  respectively,  compared to 43.3% and 43.8% during the same periods of
the prior year.  The  increase in  marketing  and sales  expense  during the six
months ended  December 31, 2000,  in  comparison to the same period of the prior
year,  was  primarily  attributable  to a  non-recurring  charge of $7.3 million
($0.11 per diluted  share),  associated  with the  termination of an interactive
marketing  agreement  with one of the  Company's  portal  partners.  The Company
subsequently  entered into a new,  enhanced  five-year,  $22.1 million agreement
with  the  same  portal  partner,  thereby  reducing  the  Company's  continuing
annualized  expense  with such  partner  by $5.6  million.  The  balance  of the
increase in marketing and sales  expense over the prior year resulted  primarily
from volume driven order fulfillment and customer service expenses.

In order to  continue to execute  its  business  plan,  in future  periods,  the
Company expects to continue to invest  significantly  in its marketing and sales
efforts to continue to acquire new customers,  while also leveraging its already
significant customer base through cost-effective customer retention initiatives.
Such spending will be within the context of the Company's overall marketing plan
which is  continually  evaluated  and  revised  to  reflect  the  results of the
Company's market research,  which seeks to determine the most cost-efficient use
of the Company's marketing dollars.  Such evaluation includes the ongoing review
of the Company's  strategic  relationships  with its Internet portal partners to
ensure that such relationships continue to generate  cost-effective  incremental
volume.  As such the Company  expects  spending  will  continue to decrease as a
percentage of net revenues, in comparison to prior years.

                             Technology and Development Expense
                    Three Months Ended                Six Months Ended
                 ----------------------          -----------------------
                  December    December            December    December
                  31, 2000    26, 1999  % Change   31, 2000   26, 1999  % Change
                 ----------- ---------- -------- ----------  ---------- --------
                      (in thousands)                   (in thousands)
Technology and
 development       $4,482     $3,833     16.9%     $9,108      $7,902    15.3%
Percentage of net
 revenues            3.3%       3.3%                 4.4%        4.5%

Technology and development  expense consists  primarily of payroll and operating
expenses of the Company's  information  technology group,  costs associated with
its web sites, including design, content development and third-party hosting and
maintenance,  support and licensing  costs  pertaining  to the  Company's  order
entry,  customer  service,  fulfillment  and database  systems.  The increase in
technology  and  development  expense  during  the  three and six  months  ended
December  31, 2000,  in  comparison  to the same periods of the prior year,  was
primarily  attributable to development costs incurred to enhance the content and
functionality of the Company's  1-800-FLOWERS.COM  Web site which was relaunched
in November  2000,  as well as volume  related  increases  in web  hosting  fees
charged by the Company's  third-party  hosting  facility and enhancements to the
Company's  fulfillment  and  database  systems.  The Company is currently in the
process of  transitioning  its web-hosting  function  in-house and expects to be
hosting all primary functions  in-house prior to the Mother's Day holiday.  This
change is expected to reduce costs,  improve  operating  flexibility and provide
additional back-up and system redundancy.  During the three and six months ended
December  31,  2000,  the  Company  expended  $7.6  million  and $14.3  million,
respectively,  on  technology  and  development,  of which $3.1 million and $5.2
million  million  has been  capitalized.  Although  the  Company  believes  that
continued  investment in technology and development is critical to attaining its
strategic objectives, the Company expects that its spending, particularly in the
areas of Web site development and database  management,  will begin to decrease,
as a percentage  of net  revenues,  in  comparison to prior years as the Company
continues  to  benefit  from  previous  investments  in its  current  technology
platform.


General and Administrative Expense:

                      Three Months Ended               Six Months Ended
                   ----------------------          -----------------------
                   December     December            December   December
                   31, 2000     26, 1999  % Change  31, 2000   26, 1999 % Change
                   ----------- ---------- -------- ---------   -------- --------
                       (in thousands)                   (in thousands)
General and
 administrative    $6,617     $7,249       (8.7%)  $14,012     $15,176   (7.7%)
Percentage of net
  revenues            4.9%       6.2%                 6.8%        8.7%


                                       10

General and  administrative  expense  consists of payroll and other  expenses in
support  of the  Company's  executive,  finance  and  accounting,  legal,  human
resources and other administrative  functions,  as well as professional fees and
other general  corporate  expenses.  The decrease in general and  administrative
expense  during the three months ended  December 31, 2000,  in comparison to the
same  period  of the  prior  year,  was the  result of  various  cost  reduction
initiatives.  The decrease in general and administrative  expense during the six
months ended  December 31, 2000,  in  comparison to the same period of the prior
year, was  attributable  to both the Company's cost reduction  initiatives and a
$1.5 million  charge  recorded in August 1999 to account for the increase in the
management  put  liability  associated  with the  Company's  acquisition  of the
minority shareholders' interest in Plow & Hearth.  Exclusive of such prior year
charge,  general and  administrative  expense increased by $0.3 million over the
prior year due to increased  headcount and  associated  costs,  and  incremental
administrative  costs associated with operating as a public company. The Company
believes  that its general and  administrative  infrastructure  is sufficient to
support its existing  requirements and, as such, the Company expects general and
administrative  expenses  will  continue  to  decline  as a  percentage  of  net
revenues, in comparison to prior years.

Depreciation and Amortization Expense:

                       Three Months Ended                Six Months Ended
                     ----------------------          -----------------------
                     December   December            December   December
                     31, 2000   26, 1999  % Change  31, 2000   26, 1999 % Change
                     --------- ---------  --------  --------  --------- --------
                       (in thousands)                   (in thousands)
Depreciation and
 amortization         $5,280     $3,422     54.3%    $10,321    $5,715    80.6%
Percentage of net
 revenues               3.9%       2.9%                 5.0%      3.3%

The  increases in  depreciation  and  amortization  expense over the  comparable
periods of the prior year  resulted  from  additional  capital  expenditures  in
short-lived   information  systems  hardware  and  software,   as  well  as  the
amortization of goodwill resulting from the Company's November 1999 acquisitions
of GreatFood.com and TheGift.com.

Other Income (Expense):

                  Three Months Ended               Six Months Ended
                -----------------------         -----------------------
                December    December            December    December
                31, 2000    26, 1999  % Change  31, 2000    26, 1999  % Change
               ---------   ---------  --------  ---------   --------  ---------
                   (in thousands)                  (in thousands)

Interest income  $1,521     $2,232     (31.9%)   $3,419      $4,259    (19.7%)
Interest expense   (330)      (325)      1.5%      (652)       (822)   (20.7%)
Other               335         37     805.4%       423          87    386.2%

Other  income  (expense),  consists  primarily  of  interest  earned on the cash
proceeds from the Company's IPO in August 1999, and private  placement which was
completed in May 1999, offset by interest expense  attributable to the Company's
former credit  facility,  mortgage notes,  promissory notes issued to sellers in
acquisitions,   and  capital  leases.  The  Company's  former  credit  facility,
comprised  of a term loan  ($18.0  million)  and line of credit  drawdown  ($3.0
million) was repaid with the proceeds of the Company's IPO in August 1999, while
certain seller financed  acquisition  obligations ($2.6 million) associated with
the Company's  franchise  operations  were repaid in November  1999.  During the
three months ended  December  31,  2000,  the Company  recognized a gain of $0.3
million on the sale of its minority investment in American Floral Services, Inc.

Income Taxes

Based on the  utilization of loss carrybacks  available  during fiscal 2000, the
Company  recorded tax benefits of $0.2 million and $0.6 million during the three
and six months ended December 26, 1999. All available loss carrybacks were fully
utilized during fiscal 2000, and therefore no similar benefit has been recorded
during any period of fiscal  2001.  The  Company has  provided a full  valuation
allowance on that portion of its  deferred tax assets,  consisting  primarily of
net operating loss carryforwards, that exceeded the amount of recoverable income
taxes due to allowable  carryback claims,  because of the uncertainty  regarding
its realizability.

                                       11


Liquidity and Capital Resources

At  December  31,  2000,  the  Company  had  working  capital of $54.8  million,
including cash and equivalents of $97.1 million,  compared to working capital of
$82.1 million,  including cash and  equivalents  of $111.6  million,  at July 2,
2000.

Net cash used in operating  activities  of $8.1 million for the six months ended
December 31, 2000 was primarily  attributable to net losses, reduced by non-cash
charges of depreciation and  amortization and working capital changes  comprised
primarily  of  increases  in accounts  payable and accrued  expenses,  partially
offset by  increases  in  receivables  associated  with the  recently  completed
holiday  season and  inventory  associated  with the  Company's  expansion  into
non-floral  product lines and in  anticipation  of the upcoming  Valentine's Day
holiday.

Net cash used in investing  activities was $7.8 million for the six months ended
December 31, 2000, and consisted primarily of capital  expenditures for software
and   computer   hardware,   including   the   development   of   an   advanced,
Company-operated  hosting facility which is expected to be operational  prior to
the  Mother's  Day  holiday  and the  implementation  of a new  state-of-the-art
inventory  warehouse   management  system  at  the  Company's  Plow  and  Hearth
fulfillment  center. Such expenditures were offset by the proceeds realized from
the sale of the  Company's  investment in American  Floral  Services in December
2000.

Net cash  provided by financing  activities  was $1.4 million for the six months
ended  December  31,  2000,  resulting  primarily  from  the net  proceeds  from
long-term  bank  borrowings  to  finance  the  purchase  of  the  aforementioned
inventory  warehouse   management  system,   offset  by  repayments  of  amounts
outstanding under the Company's credit facilities and capital lease obligations.

The Company  intends to  continue  to invest in support of its growth  strategy.
These investments include continued  advertising and marketing programs designed
to enhance the  Company's  brand name  recognition  and  acquire new  customers,
expand its  product  lines to  include a broad  variety  of  specialty  gift and
gourmet  items,  and the  further  development  of its Web  site  and  operating
infrastructure.  The Company  believes that current cash and equivalents will be
sufficient  to meet these  anticipated  cash needs for at least the next  twelve
months.  However, any projection of future cash needs and cash flows are subject
to  substantial  uncertainty.  If  current  cash  and  equivalents  that  may be
generated from operations are  insufficient  to satisfy the Company's  liquidity
requirements,  the Company may seek to sell additional equity or debt securities
or to increase its lines of credit. The sale of additional equity or convertible
debt   securities   could  result  in  additional   dilution  to  the  Company's
stockholders.  In addition,  the Company will,  from time to time,  consider the
acquisition of, or investment in, complementary businesses,  products,  services
and  technologies,  which might impact the Company's  liquidity  requirements or
cause the Company to issue additional equity or debt securities. There can be no
assurance that financing will be available in amounts or on terms  acceptable to
the Company, if at all.

Recent  Accounting  Pronouncements

In December 1999, the  Securities and Exchange  Commission  staff released Staff
Accounting Bulletin No. 101, Revenue  Recognition in Financial  Statements ("SAB
No.  101"),  which  provides  guidance  on  the  recognition,  presentation  and
disclosure of revenues in financial  statements.  Adoption of the  provisions of
SAB No. 101 did not have a material impact on the Company's revenue  recognition
policies.

Additional  Risk Factors that May Affect Future Results

The risks and  uncertainties  described  below are not the only ones the Company
faces.  Additional risks and uncertainties not presently known to the Company or
that are currently deemed immaterial may also impair its business operations. If
any of the following risks actually  occur,  the Company's  business,  financial
condition or results of operations would likely suffer.

The Company expects to incur losses for the foreseeable future, which may reduce
the trading  price of its Class A common  stock.  The  Company  expects to incur
significant operating and capital expenditures in order to:

o expand the 1-800-FLOWERS.COM brand through marketing and other promotional
  activities;
o expand its product offering; and
o enhance the Company's technological infrastructure and order fulfillment
  capabilities.

                                       12


Although the Company has been  profitable in the past,  management  expects that
the Company  will incur losses for the  foreseeable  future as a result of these
and other  expenditures.  However,  the Company does expect to achieve  positive
EBITDA for the fourth quarter of fiscal 2001 and for the fiscal year ending June
30, 2002. No assurances can be made that positive EBITDA can be achieved on this
schedule or in the foreseeable future. In order to achieve and maintain positive
EBITDA  and/or  profitability,  the  Company  will  need  to  generate  revenues
exceeding historical levels and/or reduce operating expenses.  Management cannot
assure you that the Company will generate revenues or reduce operating  expenses
sufficiently  to  achieve  positive  EBITDA  and/or  profitability.  Even if the
Company does achieve positive EBITDA and/or profitability, it may not sustain or
increase positive EBITDA and/or  profitability on a quarterly or annual basis in
the future.

The Company's  quarterly  operating results may significantly  fluctuate and you
should not rely on them as an  indication of its future  results.  The Company's
future revenues and results of operations may  significantly  fluctuate due to a
combination of factors,  many of which are outside of management's  control. The
most important of these factors include:

o seasonality;
o the retail economy;
o the timing and effectiveness of marketing programs;
o the timing of the introduction of new products and services;
o the timing and  effectiveness of capital  expenditures;
o the Company's  ability to enter  into  or  renew  marketing  agreements  with
  Internet  companies;  and
o competition.

The  Company  may be unable  to adjust  spending  quickly  enough to offset  any
unexpected  revenue  shortfall.  If the Company  has a  shortfall  in revenue in
relation  to  its  expenses,  operating  results  could  suffer.  The  Company's
operating  results for any  particular  quarter may not be  indicative of future
operating  results.  You should not rely on  quarter-to-quarter  comparisons  of
results of operations as an indication of the Company's future  performance.  It
is possible that results of operations may be below the  expectations  of public
market  analysts  and  investors.  This  could  cause the  trading  price of the
Company's Class A common stock to fall.

Consumer  spending on flowers,  gifts and other products sold by the Company may
vary  with  general  economic   conditions.   If  general  economic   conditions
deteriorate and the Company's  customers have less disposable income,  consumers
may spend less on its products and its quarterly operating results may suffer.

The Company's operating results may suffer if revenues during the Company's peak
seasons  do not  meet its  expectations.  Sales of the  Company's  products  are
seasonal,  concentrated  in the second  calendar  quarter,  due to Mother's Day,
Secretaries'  Week and  Easter,  and the  fourth  calendar  quarter,  due to the
Thanksgiving and Christmas holidays. In anticipation of increased sales activity
during  these  periods,  the Company  hires a  significant  number of  temporary
employees  to  supplement  its  permanent  staff and the Company  increases  its
inventory  levels.  If revenues  during these  periods do not meet the Company's
expectations,  it may not generate  sufficient revenue to offset these increased
costs and its operating results may suffer.

If the Company's  customers do not find its expanded  product  lines  appealing,
revenues  may not grow and net  income  may  decrease.  The  Company's  business
historically  has focused on offering  floral and floral  related gift products.
The Company has expanded its product lines in the plant,  gift baskets,  gourmet
treats, unique or specialty gifts and home and garden categories, and expects to
continue to incur  significant  costs in marketing  these new  products.  If the
Company's  customers  do not find its  expanded  product  lines  appealing,  the
Company may not generate  sufficient revenue to offset its related costs and its
results of operations may be negatively impacted.

If the Company  fails to develop and maintain its brand,  it may not increase or
maintain  its  customer  base or its  revenues.  The  Company  must  develop and
maintain  the  1-800-FLOWERS.COM  brand  to  expand  its  customer  base and its
revenues.  In addition,  the Company has introduced and acquired other brands in
the past, and may continue to do so in the future. The Company believes that the
importance  of  brand  recognition  will  increase  as it  expands  its  product
offerings.  Many of the  Company's  customers  may not be aware of the Company's
non-floral  products.  The Company  intends to  maintain  its  expenditures  for
creating and maintaining  brand loyalty and raising  awareness of its additional
product  offerings.  However,  if the Company  fails to advertise and market its
products effectively, it may not succeed in establishing its brands and may lose
customers leading to a reduction of revenues.

The Company's  success in promoting and  enhancing the  1-800-FLOWERS.COM  brand
will also depend on its success in providing its customers high-quality products
and a high level of customer service. If the Company's customers do not perceive
its  products  and   services  to  be  of  high   quality,   the  value  of  the
1-800-FLOWERS.COM brand would be diminished,  the Company may lose customers and
its revenues may decline.

                                       13


If the Company does not cost  effectively  market its products,  its advertising
expenses  will  increase and reduce its income.  The Company must  advertise its
products  effectively  and  cost  efficiently  in order to  increase  sales  and
maintain its expenses.  If the Company does not advertise  effectively,  it will
likely be necessary to increase  marketing  expenditures to maintain its revenue
growth.  As a result,  the Company's  customer  acquisition costs will increase,
leading to an increase in expenses and a decrease in income.

A failure to establish and maintain strategic online relationships that generate
a  significant  amount  of  traffic  could  limit the  growth  of the  Company's
business.  The Company  expects  that while a greater  percentage  of its online
customers will continue to come to its Web site  directly,  it will also rely on
third  party Web sites  with  which the  Company  has  strategic  relationships,
including AOL, Yahoo!, NBCi.com, and the Microsoft Network for traffic. If these
third-parties do not attract a significant  number of visitors,  the Company may
not receive a significant  number of online  customers from these  relationships
and its  revenues  from these  relationships  may  decrease  or not grow.  There
continues  to be strong  competition  to  establish  relationships  with leading
Internet  companies,  and the Company may not successfully enter into additional
relationships,  or renew existing ones beyond their current  terms.  The Company
may also be required to pay  significant  fees to maintain  and expand  existing
relationships.  The  Company's  online  revenues may suffer if it fails to enter
into  new  relationships  or  maintain   existing   relationships  or  if  these
relationships do not result in traffic sufficient to justify their costs.

If local  florists and other  third-party  vendors do not fulfill  orders to the
Company's customers'  satisfaction,  its customers may not shop with the Company
again.  Floral orders  placed by the Company's  customers are fulfilled by local
florists,  a  majority  of which are  either  part of the  Company's  "BloomNet"
network of  independent  florists or the Company's  owned or franchised  stores.
Except for the 41 Company-owned stores as of December 31, 2000, the Company does
not directly control any of these florists. In addition,  many of the non-floral
products sold by the Company are  manufactured and delivered to its customers by
independent   third-party  vendors.  If  customers  are  dissatisfied  with  the
performance  of the local  florist or other  third-party  vendors,  they may not
utilize the Company's  services when placing  future orders and its revenues may
decrease.

If a florist  discontinues  its  relationship  with the Company,  the  Company's
customers  may  experience  delays in service or declines in quality and may not
shop with the  Company  again.  Many of the  Company's  arrangements  with local
florists for order  fulfillment  may be  terminated  with 10 days  notice.  If a
florist  discontinues  its  relationship  with the Company,  the Company will be
required to obtain a suitable  replacement  located in the same area,  which may
cause  delays  in  delivery  or  a  decline  in  quality,  leading  to  customer
dissatisfaction and loss of customers.

If a significant amount of customers are not satisfied with their purchase,  the
Company will be required to incur substantial costs to issue refunds, credits or
replacement  products.  The Company  offers its  customers  a 100%  satisfaction
guarantee on its products. If customers are not satisfied with the products they
receive,  the Company will either send the customer another product or issue the
customer a refund or a credit.  The  Company's  net income  could  decrease if a
significant  number  of  customers  request  replacement  products,  refunds  or
credits.

Increased  shipping costs and labor stoppages may adversely  affect sales of the
Company's  non-floral  products.  Non-floral products are delivered to customers
either  directly  from the  manufacturer  or from  the  Company's  warehouse  in
Virginia.  The  Company has  established  relationships  with the United  States
Postal Service, Federal Express, United Parcel Service and other common carriers
for the delivery of these  products.  If these carriers were to raise the prices
they charge to ship the  Company's  goods,  its  customers  might  choose to buy
comparable  products  locally to avoid  shipping  charges.  In  addition,  these
carriers  may  experience  labor  stoppages,  which could  impact the  Company's
ability to deliver  products on a timely basis to its  customers  and  adversely
affect its customer relationships.

If the Company fails to continuously improve its Web site, it may not attract or
retain customers.  If potential or existing  customers do not find the Company's
Web site a  convenient  place to shop,  the  Company  may not  attract or retain
customers  and its sales may suffer.  To encourage  the use of the Company's Web
site, it must continuously  improve its accessibility,  content and ease of use.
Customer  traffic and the  Company's  business  would be  adversely  affected if
competitors'  Web sites are perceived as easier to use or better able to satisfy
customer needs.

                                       14


Competition in the floral, plant, gift basket, gourmet treat, specialty gift and
home and garden  industries  is intense and a failure to respond to  competitive
pressure  could result in lost  revenues.  There are many  companies  that offer
products in these categories.  In the floral category, the Company's competitors
include:

o retail floral shops, some of which maintain  toll-free  telephone  numbers;
o online floral  retailers;
o catalog  companies  that offer floral  products;
o floral telemarketers and wire services;  and
o supermarkets and mass merchants with floral departments.

Similarly,  the plant, gift basket,  gourmet treat,  specialty gift and home and
garden categories are highly competitive. Each of these categories encompasses a
wide range of products and is highly  fragmented.  Products in these  categories
may be purchased  from a number of outlets,  including  mass  merchants,  retail
specialty shops, online retailers and mail-order catalogs.

Competition  is  intense  and the  Company  expects  it to  increase.  Increased
competition could result in:

o price reductions, decreased revenue and lower profit margins;
o loss of market share; and
o increased marketing  expenditures.

These and other  competitive  factors could  materially and adversely affect the
Company's results of operations.

If the Company does not accurately predict customer demand for its products,  it
may lose customers or experience  increased  costs. In the past, the Company did
not need to  maintain a  significant  inventory  of  products.  However,  as the
Company expands the volume of non-floral products offered to its customers,  the
Company may be required to increase  inventory levels and the number of products
maintained  in its  warehouses.  Because  the  Company  has  limited  experience
offering many of its non-floral  products  through its Web site, the Company may
not predict inventory levels accurately.  If the Company overestimates  customer
demand  for its  products,  excess  inventory  and  outdated  merchandise  could
accumulate,  tying up  working  capital  and  potentially  resulting  in reduced
warehouse  capacity and inventory losses due to damage,  theft and obsolescence.
If the Company  underestimates  customer demand, it may disappoint customers who
may turn to its  competitors.  Moreover,  the strength of the  1-800-FLOWERS.COM
brand could be diminished due to misjudgments in merchandise selection.

If the supply of flowers for sale becomes  limited,  the price of flowers  could
rise or flowers may be unavailable and the Company's  revenues and gross margins
could  decline.  A variety of factors affect the supply of flowers in the United
States and the price of the Company's floral products.  If the supply of flowers
available for sale is limited due to weather conditions or other factors, prices
for flowers could rise and customer demand for the Company's floral products may
be reduced,  causing revenues and gross margins to decline.  Alternatively,  the
Company may not be able to obtain high quality  flowers in an amount  sufficient
to meet customer demand. Even if available, flowers from alternative sources may
be of lesser quality and/or may be more expensive than those  currently  offered
by the Company.

Most of the  flowers  sold in the United  States  are grown by  farmers  located
abroad, primarily in Colombia, Ecuador and Holland, and the Company expects that
this will continue in the future. The availability and price of flowers could be
affected by a number of factors affecting these regions, including:

o import duties and quotas;
o agricultural limitations and restrictions to manage pests and disease;
o changes in trading status;
o economic uncertainties and currency fluctuations;
o severe weather;
o work stoppages;
o foreign government regulations and  political unrest; and
o trade restrictions,including United  States retaliation against foreign
  trade practices.

A failure to manage its internal operating and financial functions could lead to
inefficiencies in conducting the Company's  business and subject it to increased
expenses.  The  Company's  expansion  efforts  have  significantly  strained its
operational  and financial  systems.  To accommodate  the Company's  growth,  it
implemented  new or upgraded  operating and financial  systems,  procedures  and
controls.   Additionally,   the  Company  continues  to  improve  its  operating
infrastructure through technology initiatives and any failure to integrate these
initiatives  in an efficient  manner could  adversely  affect its  business.  In
addition,  the  Company's  systems,  procedures  and  controls  may  prove to be
inadequate to support its future operations.

                                       15


The Company's  franchisees may damage its brand or increase its costs by failing
to  comply  with  its  franchise  agreements  or its  operating  standards.  The
Company's  franchise  business is governed  by its  Uniform  Franchise  Offering
Circular,  franchise  agreements and applicable  franchise law. If the Company's
franchisees do not comply with its established  operating standards or the terms
of the franchise  agreements,  the  1-800-FLOWERS.COM  brand may be damaged. The
Company may incur significant  additional costs,  including  time-consuming  and
expensive  litigation,  to enforce its rights  under the  franchise  agreements.
Additionally,  the Company is the primary  tenant on certain  leases,  which the
franchisees  sublease  from  the  Company.  If a  franchisee  fails  to meet its
obligations  as subtenant,  the Company could incur  significant  costs to avoid
default under the primary lease. Furthermore,  as a franchiser,  the Company has
obligations to its franchisees. Franchisees may challenge the performance of the
Company's  obligations under the franchise agreements and subject it to costs in
defending  these claims and, if the claims are  successful,  costs in connection
with their compliance.

If third parties  acquire rights to use similar domain names or phone numbers or
if the  Company  loses  the  right to use its  phone  numbers,  its brand may be
damaged  and it may lose  sales.  The  Company's  Internet  domain  names are an
important  aspect of its  brand  recognition.  The  Company  cannot  practically
acquire  rights to all domain  names  similar to  www.1800flowers.com.  If third
parties obtain rights to similar  domain names,  these third parties may confuse
the Company's  customers and cause its customers to  inadvertently  place orders
with these third parties,  which could result in lost sales and could damage its
brand.

Likewise,  the phone  number  that  spells  1-800-FLOWERS  is  important  to the
Company's  brand and its  business.  While the Company has obtained the right to
use the phone numbers 1-800-FLOWERS, 1-888-FLOWERS and 1-877-FLOWERS, as well as
common  "FLOWERS"  misdials,  it may  not be able to  obtain  rights  to use the
FLOWERS phone number as new toll-free  prefixes are issued, or the rights to all
similar and  potentially  confusing  numbers.  If third parties obtain the phone
number  which spells  "FLOWERS"  with a different  prefix or a toll-free  number
similar to FLOWERS,  these parties may also confuse the Company's  customers and
cause  lost  sales  and  potential  damage  to its  brand.  In  addition,  under
applicable FCC rules,  ownership rights to telephone numbers cannot be acquired.
Accordingly,  the FCC may  rescind the  Company's  right to use any of its phone
numbers, including 1-800-FLOWERS.

If the Company does not  continue to receive  rebates  from wire  services,  its
results of operations  could suffer.  The Company has entered into  arrangements
with  independent  wire service  companies  that provide it with rebates when it
settles its customers'  floral orders  utilizing  their service.  If the Company
cannot renew these  arrangements  or enter similar  arrangements on commercially
reasonable  terms,  its results of operations could suffer.  In addition,  these
companies may eliminate or modify the rebate  structure  they have in place with
the Company.  Any adverse  modification  to these rebate  structures  could also
cause the Company's results of operations to suffer.

The  Company's  net sales and gross  margins  would  decrease if it  experiences
significant credit card fraud. A failure to adequately control fraudulent credit
card  transactions  would reduce its net sales and gross margins because it does
not carry insurance  against this risk. The Company has developed  technology to
help detect the fraudulent use of credit card information. Nonetheless, to date,
the Company has  suffered  losses as a result of orders  placed with  fraudulent
credit  card data even  though the  associated  financial  institution  approved
payment of the  orders.  Under  current  credit card  practices,  the Company is
liable for  fraudulent  credit  card  transactions  because it does not obtain a
cardholder's signature.

A failure to integrate the systems and operations of any acquired  business with
the  Company's  operations  may disrupt its  business.  The Company has acquired
complementary businesses and may continue to do so in the future. If the Company
is unable to fully integrate any future  acquisition  into its  operations,  its
business and  operations  could suffer,  management  may be  distracted  and its
expenses may increase.  Moreover, the expected benefits from any acquisition may
not be realized, resulting in lost opportunities and loss of capital.

                                       16


The Company's  revenues may not grow if the Internet is not accepted as a medium
for commerce.  The Company expects to derive an increasing amount of its revenue
from  electronic  commerce,  and intends to  extensively  market its  non-floral
products online.  If the Internet is not accepted as a medium for commerce,  its
revenues  may not grow as the Company  expects and its  business  may suffer.  A
number of factors may inhibit Internet usage, including:

o inadequate network infrastructure;
o consumer concerns for Internet privacy and
  security;
o inconsistent quality of service; and
o lack of availability of cost-effective, high speed service.

If  Internet  usage  grows,  the  infrastructure  may not be able to support the
demands  placed on it by that growth and its  performance  and  reliability  may
decline.  Web  sites  have  experienced  interruptions  as a result of delays or
outages throughout the Internet infrastructure. If these interruptions continue,
Internet usage may decline.

A lack of security  over the  Internet may cause  Internet  usage to decline and
cause the Company to expend  capital and resources to protect  against  security
breaches.  A significant  barrier to  electronic  commerce over the Internet has
been  the  need  for  secure   transmission  of  confidential   information  and
transaction  information.  Internet  usage could decline if any  well-publicized
compromise of security occurred. Additionally,  computer "viruses" may cause the
Company's  systems to incur delays or experience  other  service  interruptions.
Such  interruptions  may materially  impact the Company's ability to operate its
business.  If a  computer  virus  affecting  the  Internet  in general is highly
publicized or  particularly  damaging,  the Company's  customers may not use the
Internet  or may be  prevented  from  using the  Internet,  which  would have an
adverse  effect on its  revenues.  As a result,  the  Company may be required to
expend capital and resources to protect against or to alleviate these problems.

Unexpected system  interruptions caused by system failures may result in reduced
revenues and harm to the Company's reputation.  In the past, particularly during
peak  holiday  periods,  the Company has  experienced  significant  increases in
traffic  on its Web site and in its  toll-free  customer  service  centers.  The
Company's  operations  are dependent on its ability to maintain its computer and
telecommunications systems in effective working order and to protect its systems
against  damage from fire,  natural  disaster,  power  loss,  telecommunications
failure or similar  events.  The Company's  systems have in the past, and may in
the future, experience:

o system interruptions;
o long response times; and
o degradation in service.

The  Company  cannot  assure you that it will  adequately  implement  systems to
improve   the  speed,   security   and   availability   of  its   Internet   and
telecommunications  systems. Because the Company's business depends on customers
making  purchases on its systems,  its revenues may decrease and its  reputation
could  be  harmed  if  it   experiences   frequent  or  long  system  delays  or
interruptions or if a disruption occurs during a peak holiday season.

If Fry  Multimedia,  AT&T and MCI do not  adequately  maintain the Company's Web
site and telephone  service,  the Company may experience system failures and its
revenues may  decrease.  The Company is dependent on Fry  Multimedia to host its
Web site and on AT&T  and MCI to  provide  telephone  services  to its  customer
service centers. If Fry Multimedia or AT&T and MCI experience system failures or
fail to adequately maintain the Company's systems,  the Company would experience
interruptions  and its customers might not continue to utilize its services.  If
the Company does not host its Web site or maintain  its  telephone  service,  it
will be unable to generate  revenue.  The Company's  future success depends upon
these  third-party  relationships  because  it does not have  the  resources  to
maintain its telephone service without these or other third parties. The Company
is currently in the process of bringing its web hosting capabilities in-house to
reduce costs,  improve operating  flexibility and provide additional back-up and
system  redundancy.  Failure to maintain these  relationships or replace them on
financially  attractive terms may disrupt the Company's operations or require it
to incur significant unanticipated costs.

                                       17


Interruptions  in FTD's Mercury system or a reduction in the Company's access to
this system may disrupt order fulfillment and create customer dissatisfaction. A
significant  portion of the Company's  customers' orders are communicated to the
fulfilling  florist through FTD's Mercury system. The Mercury system is an order
processing and messaging  network used to facilitate the  transmission of floral
orders  between  florists.  The  Mercury  system  has  in the  past  experienced
interruptions in service. If the Mercury system experiences interruptions in the
future,  the Company would experience  difficulties in fulfilling its customers'
orders and many of its customers might not continue to shop with the Company.

In addition,  the Company has been engaged in discussions  with FTD, whereby FTD
has stated that it is considering  reducing the Company's level of access to the
Mercury  system.  FTD is one of the  Company's  competitors,  and  any  material
decrease or elimination  of access to the Mercury system by FTD would  adversely
impact the Company's  ability to fulfill  orders in a timely fashion during peak
periods and may result in lost revenues and customers.

If the  Company is unable to hire and retain key  personnel,  its  business  and
growth may suffer.  The  Company's  success is dependent on its ability to hire,
retain and motivate highly  qualified  personnel.  In particular,  the Company's
success  depends on the  continued  efforts of its Chairman and Chief  Executive
Officer, James F. McCann, and its President, Christopher G. McCann. In addition,
the Company  has  recently  hired or promoted  several new members to its senior
management team to help manage its growth and it may need to recruit,  train and
retain a significant number of additional employees, particularly employees with
technical  backgrounds.  These individuals are in high demand and the Company is
not certain it will be able to attract the  personnel it needs.  The loss of the
services of any of the  Company's  executive  management or key  personnel,  its
failure to integrate any of its new senior management into its operations or its
inability to attract  qualified  additional  personnel could cause its growth to
suffer  and force it to expend  time and  resources  in  locating  and  training
additional personnel.

Many  governmental  regulations may impact the Internet,  which could affect the
Company's  ability  to  conduct  business.  Any  new law or  regulation,  or the
application or  interpretation  of existing laws, may decrease the growth in the
use of the Internet or the Company's Web site. The Company expects there will be
an increasing  number of laws and regulations  pertaining to the Internet in the
United States and throughout the world.  These laws or regulations may relate to
liability for information received from or transmitted over the Internet, online
content regulation,  user privacy, taxation and quality of products and services
sold over the Internet.  Moreover, the applicability to the Internet of existing
laws governing  intellectual  property  ownership and  infringement,  copyright,
trademark,  trade secret,  obscenity,  libel,  employment,  personal privacy and
other issues is uncertain and developing. This could decrease the demand for the
Company's  products,  increase  its  costs or  otherwise  adversely  affect  its
business.

Regulations  imposed by the Federal Trade  Commission  may adversely  affect the
growth of the Company's Internet business or its marketing efforts.  The Federal
Trade  Commission has proposed  regulations  regarding the collection and use of
personal  identifying  information  obtained from individuals when accessing Web
sites,  with  particular  emphasis on access by minors.  These  regulations  may
include  requirements  that the Company  establish  procedures  to disclose  and
notify users of privacy and  security  policies,  obtain  consent from users for
collection and use of information  and provide users with the ability to access,
correct and delete personal information stored by the Company. These regulations
may also  include  enforcement  and redress  provisions.  Moreover,  even in the
absence  of  those   regulations,   the  Federal  Trade   Commission  has  begun
investigations  into the  privacy  practices  of other  companies  that  collect
information  on the Internet.  One  investigation  resulted in a consent  decree
under which an Internet  company  agreed to establish  programs to implement the
principles   noted  above.   The  Company  may  become  a  party  to  a  similar
investigation,  or the Federal Trade  Commission's  regulatory  and  enforcement
efforts may  adversely  affect its ability to collect  demographic  and personal
information from users, which could adversely affect its marketing efforts.

                                       18


Unauthorized  use of the  Company's  intellectual  property by third parties may
damage its brand.  Unauthorized  use of the Company's  intellectual  property by
third parties may damage its brand and its reputation and may likely result in a
loss of  customers.  It may be possible for third  parties to obtain and use the
Company's intellectual property without authorization. Third parties have in the
past infringed or misappropriated the Company's intellectual property or similar
proprietary  rights.  The Company believes  infringements and  misappropriations
will continue to occur in the future. Furthermore, the validity,  enforceability
and scope of protection of intellectual property in Internet-related  industries
is  uncertain  and  still  evolving.  The  laws of some  foreign  countries  are
uncertain or do not protect  intellectual  property rights to the same extent as
do the laws of the United States.

Defending against intellectual  property  infringement claims could be expensive
and,  if the  Company is not  successful,  could  disrupt its ability to conduct
business.  The Company  cannot be certain  that its  products do not or will not
infringe valid patents,  trademarks,  copyrights or other intellectual  property
rights held by third  parties.  The Company may be a party to legal  proceedings
and claims relating to the intellectual  property of others from time to time in
the ordinary course of its business.  The Company may incur substantial  expense
in defending against these third-party infringement claims,  regardless of their
merit.  Successful  infringement  claims  against  the  Company  may  result  in
substantial  monetary liability or may materially disrupt its ability to conduct
business.

If states begin imposing  state sales and use taxes,  the Company may lose sales
or incur significant expenses in satisfaction of these obligations.  At present,
except for the Company's retail  operations,  the Company does not collect sales
or other  similar  taxes in respect of sales and  shipments  of its  products in
states other than Arizona,  Connecticut,  Florida, New York, Oklahoma, Texas and
Virginia.  However,  various  states  have  sought  to  impose  state  sales tax
collection  obligations  on  out-of-state  direct  marketing  companies  such as
1-800-FLOWERS.COM.  A  successful  assertion by one or more of these states that
the Company should have collected or be collecting  sales tax on the sale of its
products could result in additional costs and  corresponding  price increases to
its  customers.  Any  imposition  of state sales and use taxes on the  Company's
products sold over the Internet may decrease  customers' demand for its products
and revenue.  The U.S. Congress has passed legislation  limiting for three years
the ability of states to impose taxes on Internet-based transactions. Failure to
renew this  legislation  could result in the broad  imposition of state taxes on
e-commerce.

Product liability claims may subject the Company to increased costs.  Several of
the products the Company sells,  including perishable food products,  may expose
it to product liability claims in the event that the use or consumption of these
products  results in personal  injury.  Although the Company has not experienced
any material losses due to product  liability  claims to date, it may be a party
to product  liability claims in the future and incur  significant costs in their
defense.  Product liability claims often create negative publicity,  which could
materially damage the Company's  reputation and its brand.  Although the Company
maintains  insurance  against  product  liability  claims,  its  coverage may be
inadequate to cover any liabilities it may incur.

The Company's  stock price may be highly  volatile and could drop  unexpectedly,
particularly  because  it has  Internet  operations.  The  price  at  which  the
Company's  Class A common  stock  will  trade  may be  highly  volatile  and may
fluctuate  substantially.  The stock  market  has from time to time  experienced
significant  price and volume  fluctuations that have affected the market prices
of securities, particularly securities of companies with Internet operations. As
a result, investors may experience a material decline in the market price of the
Company's  Class  A  common  stock,   regardless  of  the  Company's   operating
performance. In the past, following periods of volatility in the market price of
a particular company's securities,  securities class action litigation has often
been brought against that company.  The Company may become involved in this type
of  litigation  in the future.  Litigation  of this type is often  expensive and
diverts management's attention and resources.

                                       19


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company's earnings and cash flows are subject to fluctuations due to changes
in interest  rates  primarily  from its investment of available cash balances in
money  market funds with  portfolios  of  investment  grade  corporate  and U.S.
government securities and, secondarily,  certain of its financing  arrangements.
Under its current  policies,  the Company does not use interest rate  derivative
instruments to manage exposure to interest rate changes.

PART II. - OTHER  INFORMATION

ITEM 1. LEGAL  PROCEEDINGS

     From time to time,  the  Company is subject to legal  proceedings  and
     claims arising in the ordinary course of business. The Company is not aware
     of any such  legal  proceedings  or  claims  that it  believes  will  have,
     individually  or in  the  aggregate,  a  material  adverse  effect  on  its
     business,   consolidated  financial  position,  results  of  operations  or
     liquidity.

ITEM 2. CHANGES IN SECURITIES  AND USE OF PROCEEDS

     Not applicable.

ITEM 3. DEFAULTS UPON SENIOR  SECURITIES

     Not  applicable.

ITEM 4.SUBMISSION  OF MATTERS TO A VOTE OF  SECURITY  HOLDERS

     The Company's Annual Meeting of Stockholders was held on December 6, 2000.

     The following nominees were elected as directors,  each to hold office
     until their  successors  are elected and  qualified,  by the vote set forth
     below:


                                                    

                Nominee                    For         Withheld
                -------                    ---         --------
                Jeffrey C. Walker       386,705,252     47,865
                Lawrence V. Calcano     386,705,252     47,865
                Kevin J. O'Connor       386,705,252     47,865

     The proposal to ratify the selection of Ernst & Young LLP, independent
     public  accountants,  as auditors of the Company for the fiscal year ending
     July 1, 2001 was approved by the vote set forth below:

                     For                Against         Abstain
                     ---                -------         -------
                386,731,457              18,370          3,590

     The proposal to approve the  Company's  2001 Employee  Stock  Purchase
     Plan was approved by the vote set forth below:

                     For                Against         Abstain
                     ---                -------         -------
                381,217,730             353,801         13,534



ITEM 5. OTHER  INFORMATION

     Not applicable.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

     (a) Exhibits.

         None.

     (b) Reports on Form 8-K

         Not applicable.



                                       20

                                   SIGNATURES



Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                                        1-800-FLOWERS.COM, Inc.
                                        (Registrant)




 Date:  February 14, 2001               /s/James F.McCann
                                        -----------------------------
                                        James F. McCann
                                        Chief Executive Officer
                                        Chairman  of the Board of Directors
                                        (Principal Executive Officer)



Date:  February 14, 2001                /s/ William E.Shea
                                        -----------------------------
                                        William E. Shea
                                        Senior Vice President
                                        Finance and
                                        Administration (Principal Financial
                                        and Accounting Officer)


























                                      21