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 March 28, 2004


          ___ 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 ( )

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).                   Yes (X) No ( )

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

                                   29,289,768
                                   ----------
    (Number of shares of Class A common stock outstanding as of May 5, 2004)

                                   36,864,465
                                   ----------
    (Number of shares of Class B common stock outstanding as of May 5, 2004)



                             1-800-FLOWERS.COM, Inc.

                                    FORM 10-Q
                    FOR THE THREE MONTHS ENDED MARCH 28, 2004


                                 INDEX
                                                                           Page

Part I.  Financial Information

 Item 1.  Consolidated Financial Statements:

          Consolidated Balance Sheets - March 28, 2004
           (Unaudited) and June 29, 2003                                      1

          Consolidated Statements of Income (Unaudited) - Three
           and Nine Months Ended March 28, 2004 and March 30,
           2003                                                               2

          Consolidated Statements of Cash Flows (Unaudited) - Nine
           Months Ended March 28, 2004 and March 30, 2003                     3

          Notes to Consolidated Financial Statements (Unaudited)              4

 Item 2.  Management's Discussion and Analysis of Financial
          Condition and Results of Operations                                 7

 Item 3.  Quantitative and Qualitative Disclosures About Market Risk         13

 Item 4.  Controls and Procedures                                            13

Part II.  Other Information

 Item 1.  Legal Proceedings                                                  14

 Item 2.  Changes in Securities and Use of Proceeds                          14

 Item 3.  Defaults upon Senior Securities                                    14

 Item 4.  Submission of Matters to a Vote of Security Holders                14

 Item 5.  Other Information                                                  14

 Item 6.  Exhibits and Reports on Form 8-K                                   14

Signatures                                                                   15







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


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


                                                                                                   
                                                                                       March 28,      June 29,
                                                                                        2004            2003
                                                                                     -------------   ------------

                                                                                      (unaudited)

Assets
Current assets:
  Cash and equivalents                                                                 $ 70,447        $ 49,079
  Short-term investments                                                                  6,395          12,139
  Receivables, net                                                                        9,246           7,767
  Inventories                                                                            23,131          20,370
  Prepaid and other current assets                                                        5,898           2,208
                                                                                     -------------   ------------
     Total current assets                                                               115,117          91,563

Property, plant and equipment, net                                                       41,351          46,500
Investments                                                                              10,591          19,471
Capitalized investment in leases                                                            186             276
Goodwill                                                                                 37,692          37,692
Other intangibles, net                                                                    2,734           3,211
Other assets                                                                             11,104          16,083
                                                                                     -------------   ------------
Total assets                                                                           $218,775        $214,796
                                                                                     =============   ============




Liabilities and stockholders' equity
Current liabilities:
 Accounts payable and accrued expenses                                                  $55,907        $ 61,663
 Current maturities of long-term debt and obligations under capital leases                2,792           3,025
                                                                                     -------------   ------------
     Total current liabilities                                                           58,699          64,688
Long-term debt and obligations under capital leases                                       7,154           9,124
Other liabilities                                                                         3,770           3,696
                                                                                     -------------   ------------
Total liabilities                                                                        69,623          77,508
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, 29,228,547
  and 28,679,848 shares issued at March 28, 2004 and June 29, 2003, respectively            292             287
 Class B common stock, $.01 par value, 200,000,000 shares authorized, 42,158,605
  and 42,399,915 shares issued at March 28, 2004 and June 29, 2003, respectively            422             424
 Additional paid-in capital                                                             249,022         247,636
 Retained deficit                                                                       (97,476)       (107,951)
 Treasury stock, at cost-52,800 Class A and 5,280,000 Class B shares                     (3,108)         (3,108)
                                                                                     -------------   ------------
       Total stockholders' equity                                                       149,152         137,288
                                                                                     -------------   ------------
Total liabilities and stockholders' equity                                             $218,775        $214,796
                                                                                     =============   ============





See accompanying notes.



                                       1




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


                                                                                                            
                                                                     Three Months Ended                 Nine Months Ended
                                                             ---------------------------------   ---------------------------------
                                                                 March 28,        March 30,        March 28,         March 30,
                                                                  2004             2003             2004              2003
                                                             ----------------  ---------------   ----------------  ---------------
Net revenues                                                    $134,069         $124,121           $442,411         $410,775
Cost of revenues                                                  79,429           73,095            253,072          232,977
                                                             ----------------  ---------------   ----------------  ---------------
Gross profit                                                      54,640           51,026            189,339          177,798
Operating expenses:
 Marketing and sales                                              37,693           35,710            133,301          129,641
 Technology and development                                        3,576            3,323             10,510           10,316
 General and administrative                                        7,872            7,343             23,228           22,212
 Depreciation and amortization                                     3,572            3,594             11,332           11,691
                                                             ---------------- ----------------   ---------------  ----------------
   Total operating expenses                                       52,713           49,970            178,371          173,860
                                                             ---------------- ----------------   ---------------  ----------------
Operating income                                                   1,927            1,056             10,968            3,938
Other income (expense):
 Interest income                                                     269              245                684              880
 Interest expense                                                   (182)            (213)              (601)            (789)
 Other                                                                (5)              95               (218)             (53)
                                                             ---------------- ----------------   ---------------  ----------------
Total other income (expense), net                                     82              127               (135)              38
                                                             ---------------- ----------------   ---------------  ----------------
Income before income taxes                                         2,009            1,183             10,833            3,976
Income taxes                                                         (66)               -               (358)               -
                                                             ---------------- ----------------   ---------------  ----------------
Net income                                                        $1,943           $1,183            $10,475           $3,976
                                                             ================ ================   ===============  ================

Net income per common share:
   Basic                                                           $0.03            $0.02              $0.16            $0.06
                                                             ================ ================   ===============  ================
   Diluted                                                         $0.03            $0.02              $0.15            $0.06
                                                             ================ ================   ===============  ================

Weighted average shares used in the calculation of
 net income per common share:
 Basic                                                            66,016           65,583             65,891           65,528
                                                             ================ ================   ===============  ================
 Diluted                                                          68,984           67,117             68,876           67,581
                                                             ================ ================   ===============  ================



See accompanying notes.



                                       2




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


                                                                                                     
                                                                                          Nine Months Ended
                                                                                   --------------------------------
                                                                                      March 28,       March 30,
                                                                                        2004           2003
                                                                                   ---------------   --------------

Operating activities:
Net income                                                                             $10,475            $3,976
Reconciliation of net income to net cash provided by (used in)
 operations:
 Depreciation and amortization                                                          11,332            11,691
 Bad debt expense                                                                          401               452
 Other non-cash items                                                                      170                65
 Changes in operating items:
   Receivables                                                                          (1,880)             (933)
   Inventories                                                                          (2,761)           (8,770)
   Prepaid and other                                                                    (1,106)             (683)
   Accounts payable and accrued expenses                                                (5,756)           (2,702)
   Other assets                                                                          2,207            (5,534)
   Other liabilities                                                                        74               783
                                                                                   ---------------   --------------
 Net cash provided by (used in) operating activities                                    13,156            (1,655)

Investing activities:
Purchase of investments                                                                (34,072)          (21,350)
Sale of investments                                                                     48,696            37,215
Capital expenditures, net of non-cash expenditures                                      (5,866)           (4,680)
Other                                                                                      187               284
                                                                                   ---------------   --------------
 Net cash provided by investing activities                                               8,945            11,469

Financing activities:
Proceeds from employee stock options/stock purchase plan                                 1,389               571
Repayment of notes payable and bank borrowings                                            (834)             (721)
Payment of capital lease obligations                                                    (1,288)           (1,703)
                                                                                   ---------------   --------------
 Net cash used in financing activities                                                    (733)           (1,853)
                                                                                   ---------------   --------------
Net change in cash and equivalents                                                      21,368             7,961
Cash and equivalents:
 Beginning of period                                                                    49,079            40,601
                                                                                   ---------------   --------------
 End of period                                                                         $70,447           $48,562
                                                                                   ===============   ==============








See accompanying notes.



                                       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") in accordance with
accounting  principles  generally  accepted  in the United  States  for  interim
financial  information  and  pursuant  to  the  rules  and  regulations  of  the
Securities and Exchange Commission.  Accordingly, they do not include all of the
information and footnotes required by accounting  principles  generally accepted
in the United  States  for  complete  financial  statements.  In the  opinion of
management, all adjustments (consisting of normal recurring accruals) considered
necessary for a fair presentation have been included.  Operating results for the
three and nine months ended March 28, 2004 are not necessarily indicative of the
results that may be expected for the fiscal year ending June 27, 2004.

The balance sheet information at June 29, 2003 has been derived from the audited
financial statements at that date.

For further  information,  refer to the  consolidated  financial  statements and
footnotes  thereto  included in the Company's Annual Report on Form 10-K for the
fiscal year ended June 29, 2003.

Use of Estimates

The  preparation of the  consolidated  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.

Employee Stock Incentive Plans

The Company  accounts  for its stock option  plans under  Accounting  Principles
Board ("APB")  Opinion No. 25,  "Accounting  for Stock Issued to Employees," and
related Interpretations.  Accordingly,  no stock-based compensation is reflected
in net income,  as all options granted had an exercise price equal to the market
value of the underlying common stock on the date of grant and the related number
of  shares  granted  is  fixed  at that  point  in  time.  The  following  table
illustrates  the effect on net income and net income per share as if the Company
had applied the fair value  recognition  provisions  of  Statement  of Financial
Accounting   Standards   ("SFAS")   No.   123,   "Accounting   for   Stock-Based
Compensation",   as  amended  by  SFAS  No.  148,  "Accounting  for  Stock-Based
Compensation - Transition and Disclosure."


                                                                             
                                            Three Months Ended             Nine Months Ended
                                      ------------------------------- -----------------------------
                                        March 28,        March 30,     March 28,      March 30,
                                          2004             2003          2004           2003
                                      --------------- --------------- -------------- --------------
                                                 (in thousands, except per share data)

Net income - As reported                 $1,943            $1,183         $10,475         $3,976

 Less: Stock based compensation           1,759             2,045           5,598          5,896
                                      --------------- --------------- -------------- --------------
Net income (loss) - Pro forma            $  184             ($862)         $4,877        ($1,920)
                                      =============== =============== ============== ==============

Net income (loss) per share:
   Basic - As reported                    $0.03             $0.02           $0.16          $0.06
   Basic - Pro forma                      $0.00            ($0.01)          $0.07         ($0.03)
   Diluted - As reported                  $0.03             $0.02           $0.15          $0.06
   Diluted - Pro forma                    $0.00            ($0.01)          $0.07         ($0.03)


The  assumptions  used to  calculate  the fair  value  of  options  granted  are
evaluated  and  revised,   as  necessary,   to  reflect  market  conditions  and
experience.

Comprehensive Income

For the three  months and nine months  ended March 28, 2004 and March 30,  2003,
the Company's  comprehensive  income was equal to the  respective net income for
each of the periods presented.

                                       4


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

Note 2 - Other Intangibles

The Company's other intangible assets consist of the following:

                                                                                                
                                                        March 28, 2004                            June 29, 2003
                                            ---------------------------------------- ----------------------------------------
                                               Gross                                 Gross
                              Amortization   Carrying     Accumulated                Carrying     Accumulated
                                 Period       Amount      Amortization      Net        Amount     Amortization       Net
                             -------------- ------------- --------------- ----------- ----------- --------------- ------------
                                                                     (in thousands)

 Intangible assets with
 determinable lives
   Investment in licenses    14 - 16 years     $4,927         $3,034       $1,893      $4,927          $2,792       $2,135
   Customer lists                  3 years        910            581          329         910             354          556
   Other                           5 years        171            135           36         171             127           44
                                            ------------ --------------- ----------- ----------- ---------------- ------------
                                                6,008          3,750        2,258       6,008           3,273        2,735

 Trademarks with
    indefinite lives               -              480              4          476         480               4          476
                                            ------------ --------------- ----------- ----------- --------------- -------------
 Total identifiable
    intangible assets                          $6,488         $3,754       $2,734      $6,488          $3,277       $3,211
                                            ============ =============== =========== =========== =============================


Estimated  amortization  expense is as follows:  remainder of fiscal 2004 - $0.2
million,  fiscal 2005 - $0.6 million,  fiscal 2006 - $0.3 million, fiscal 2007 -
$0.3 million, fiscal 2008 - $0.3 million, and thereafter - $0.6 million.

Note 3 - Long-Term Debt

The Company's long-term debt and obligations under capital leases consist of the
following:

                                                                                                      
                                                                                         March 28,        June 29,
                                                                                           2004            2003
                                                                                       ----------------  -----------
                                                                                                (in thousands)

         Commercial notes and revolving credit lines                                         $5,836          $6,612
         Seller financed acquisition obligations                                                 94             145
         Obligations under capital leases                                                     4,016           5,392
                                                                                         -----------     -----------
                                                                                              9,946          12,149
         Less current maturities of long-term debt and obligations under
          capital leases                                                                      2,792           3,025
                                                                                         -----------     -----------
                                                                                             $7,154          $9,124
                                                                                         ===========     ===========














                                       5








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

Note 4 - Net Income Per Common Share

The following table  sets forth  the computation of basic and diluted net income
per common share:


                                                                                                             
                                                                        Three Months Ended                   Nine Months Ended
                                                              ----------------------------------  ----------------------------------
                                                                  March 28,         March 30,        March 28,          March 30,
                                                                    2004               2003             2004              2003
                                                              -----------------  ---------------  ----------------  ----------------
                                                                                (in thousands, except per share data)
    Numerator:
       Net income                                                  $1,943             $1,183          $10,475            $3,976
                                                              =================  ===============  ================  ================
    Denominator:
       Weighted average shares outstanding                         66,016             65,583           65,891            65,528
       Effect of dilutive securities:
           Employee stock options                                   2,968              1,534            2,985             2,053
                                                              -----------------  ---------------  ----------------  ----------------
    Adjusted weighted-average shares and assumed
       conversions                                                 68,984             67,117           68,876            67,581
                                                              =================  ===============  ================  ================

    Net income per common share:
        Basic                                                       $0.03              $0.02           $0.16              $0.06
        Diluted                                                     $0.03              $0.02           $0.15              $0.06



Note 5 - Commitments and Contingencies

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.
















                                       6





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  "Risk  Factors  that May Affect  Future  Results"  within the
Company's  Annual Report on Form 10-K.  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

For more than 25 years,  1-800-FLOWERS.COM, Inc. has been a leader in the floral
industry,  taking the extra step to help people  connect and express  themselves
quickly and easily with  exquisite  floral  gifts  crafted with care by renowned
artisans and some of the nation's leading  florists, as well as distinctive non-
floral gifts appropriate for any occasion or  sentiment.  The  Company  provides
gift solutions same day, any day, offering an unparalleled selection of flowers,
plants, gourmet foods and confections,  gift baskets and other impressive unique
gifts. As always,  satisfaction is guaranteed, and customer service is paramount
with quick,  convenient ordering options,  fast and reliable delivery,  and gift
advisors  always available. Customers can  shop 1-800-FLOWERS.COM(R) 24-hours  a
day,  seven-days  a  week  via  the  Internet  (http://www.1800flowers.com);  by
calling 1-800-FLOWERS(R)(1-800-356-9377);  or  by  visiting  a  Company-operated
or franchised  store.  The 1-800-FLOWERS.COM(R) family of  brands also  includes
home  decor  and  garden  merchandise  from  Plow  &  Hearth(R) (1- 800-627-1712
or http://www.plowandhearth.com);  premium  popcorn and  specialty  treats from
The  Popcorn  Factory(R)  (1-800-541-2676 or http://www.thepopcornfactory.com);
gourmet foods from  GreatFood.com(R)  (http://www.greatfood.com); and children's
gifts  from   HearthSong(R)  (http://www.hearthsong.com)  and   Magic   Cabin(R)
(http://www.magiccabin.com).

Results of Operations

Net Revenues

                                                                                                       
                                                  Three Months Ended                             Nine Months Ended
                                    ----------------------------------------------- ---------------------------------------------
                                       March 28,      March 30,                       March 28,        March 30,
                                          2004          2003           % Change         2004            2003          % Change
                                    --------------- ---------------- -------------- --------------- --------------- -------------
                                                                   (in thousands)
Net revenues:
 Telephonic                            $50,851          $52,287           (2.7%)       $204,596        $208,817        (2.0%)
 Online                                 74,521           64,595           15.4%         214,335         181,145        18.3%
 Retail/fulfillment                      8,697            7,239           20.1%          23,480          20,813        12.8%
                                    --------------- ----------------                --------------- ---------------
       Total net revenues             $134,069         $124,121            8.0%        $442,411        $410,775         7.7%
                                    =============== ================                =============== ===============


Net revenues consist primarily of the selling price of the merchandise,  service
or outbound shipping charges, less discounts, returns and credits. The Company's
combined  telephonic and online  revenue growth of 7.3% and 7.4%,  respectively,
during the three and nine months ended March 28, 2004, was due to an increase in
order volume resulting from the Company's effective marketing efforts, continued
leverage of its existing customer base and strong brand name recognition.

The Company fulfilled  approximately  2,052,000 and 6,853,000 orders through its
combined  telephonic and online sales channels  during the three and nine months
ended March 28, 2004,  an increase of 9.7% and 8.1% over the prior year periods.
This growth was driven by the Company's online sales channel,  which experienced
a 16.3% and 17.6%  increase  in order  volume  during the three and nine  months
ended March 28, 2004,  respectively,  driven by improved conversion of qualified
traffic through the Company's  websites and third party portals,  search engines
and  affiliates,  and the  continued  migration of customers  from the Company's
telephonic  sales  channel.  During  the three  months  ended  March  28,  2004,
                                       7


telephonic  order volume was consistent  with the same period of the prior year,
while order volume during the nine months ended March 28, 2004 decreased 1.3% in
comparison  to the prior year period.  The  Company's  combined  telephonic  and
online average order value of $61.11 and $61.14 during the three and nine months
ended March 28, 2004,  decreased  2.2% and 0.6% in comparison to the  respective
periods of the prior year.

The  online  sales  channel  contributed  59.4%  and  51.2%  of  total  combined
telephonic and online  revenues during the three and nine months ended March 28,
2004,  respectively,  compared to 55.3% and 46.5% during the same periods of the
prior year. The Company  intends to continue to drive revenue growth through its
online  sales  channel,  and continue the  migration of its  customers  from the
telephone to the Web for several important  reasons:  (i) online orders are less
expensive to process than telephonic orders,  (ii) online customers can view the
Company's full array of gift offerings  including  non-floral gifts, which yield
higher gross margin opportunities, (iii) online customers can utilize all of the
Company's  services,  such as the various  gift search  functions,  order status
check  and  reminder  service,  thereby  deepening  the  relationship  with  its
customers and leading to increased  order rates,  and (iv) when customers  visit
the  Company  online,  it provides an  opportunity  to interact  with them in an
electronic dialog via cost efficient marketing programs.

In  order  to  improve  overall  demand,  in  response  to  forecasted  economic
conditions and analysis of consumer buying  patterns,  during the three and nine
months ended March 28, 2004,  the Company  reallocated  its marketing  spending,
reducing the circulation of certain  non-floral product catalogs and redirecting
those funds to various online and media programs  featuring  floral gifts.  As a
result,  during the three and nine months ended March 28, 2004,  non-floral gift
products  accounted for 35.3% and 50.4% of total combined  telephonic and online
net  revenues,  respectively,  in  comparison to 38.1% and 52.5% during the same
periods  of the prior  year.  In the  future,  while the  Company  may choose to
emphasize  different products and categories to better match changes in consumer
preferences  and  economic  conditions,  the Company  expects  that on an annual
basis,  an  increasingly  higher  portion of revenue will continue to be derived
from the sale of non-floral products.

Retail/fulfillment  revenues  for the three and nine months ended March 28, 2004
increased in  comparison  to the same periods of the prior year,  primarily as a
result of continued enhancements in our BloomNet(TM) distribution network.

Gross Profit

                                                               
                                            Three Months Ended                              Nine Months Ended
                                  --------------------------------------------- ----------------------------------------------
                                    March 28,       March 30,                     March 28,        March 30,
                                      2004            2003          % Change        2004            2003           % Change
                                  --------------  --------------- ------------- ---------------  --------------- -------------
                                                                (in thousands)

Gross profit                          $54,640         $51,026          7.1%         $189,339        $177,798         6.5%
Gross margin %                          40.8%           41.1%                          42.8%           43.3%




Gross profit consists of net revenues less cost of revenues,  which is comprised
primarily of florist  fulfillment costs (fees paid directly to florists and fees
paid to wire service  entities 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 associated costs including inbound
and outbound shipping charges. Additionally,  cost of revenues include labor and
facility costs related to direct-to-consumer  merchandise production operations,
as well as  facility  costs on  properties  that  are  sublet  to the  Company's
franchisees. Gross profit increased during the three and nine months ended March
28, 2004, in  comparison  to the same periods of the prior year,  primarily as a
result of increased  order volume on the Company's  online sales channel.  Gross
margin  percentage  during  the  three and nine  months  ended  March  28,  2004
decreased  in  comparison  to the  prior  year,  primarily  as a  result  of the
aforementioned  shift in product mix towards floral products which yield a lower
gross margin, but require lower marketing support,  thereby  contributing to the
Company's overall  improvement in operating margins in comparison to  the  prior
year. Gross  margin  percentage  was  also  impacted  by  a  slight  increase in
promotional offers, as  the  Company  used targeted  discount programs to incent
certain customer behavior, such as  new product introductory  pricing, and early
delivery offers, which  improve fulfillment  logistics. The reduction in  margin
percentage resulting from the above was offset  by: i) improvements in inventory
management and product sourcing, ii) the November 2002 increase in the Company's
service  charge,  aligning  it  with  industry  norms, and  iii)  the  Company's
continued  focus  on   customer  service,  whereby   stricter   quality  control
standards and enforcement  methods reduced  the rate of  product credits/returns
and replacements.

As a result  of these  factors,  the  Company  expects  that  its  gross  margin
percentage for its fiscal year ending June 27, 2004 will be consistent  with the
prior year. However, over  the  longer  term, the Company expects to continue to
                                       8


grow its higher margin, non-floral business, and while varying by quarter due to
seasonal changes  in product  mix, expects that its gross margin percentage will
continue to increase on an annual basis.

Marketing and Sales Expense

                                                                                                 
                                              Three Months Ended                                Nine Months Ended
                               ----------------------------------------------  ----------------------------------------------
                                 March 28,      March 30,                       March 28,        March 30,
                                   2004           2003            % Change         2004             2003          % Change
                               --------------- ---------------  -------------  --------------  --------------- --------------
                                                                (in thousands)

Marketing and sales               $37,693         $35,710           5.6%          $133,301        $129,641          2.8%
Percentage of net revenues          28.1%           28.8%                            30.1%           31.6%



Marketing  and sales expense consists  primarily of  advertising and promotional
expenditures,  catalog   costs,  online  portal  agreements,  retail  store  and
fulfillment  operations  (other  than  costs included in  cost  of revenues) and
customer  service  center  expenses,  as  well as  the operating expenses of the
Company's  departments   engaged   in  marketing,   selling  and   merchandising
activities.  Marketing  and  sales  expenses  decreased  as a percentage of  net
revenues  during the three and nine months ended March 28, 2004, compared to the
same  periods of  the  prior year as a  result of: (i) volume related  operating
efficiencies,  (ii) a reduction  in  order  processing  costs, and (iii)  a  net
reduction in advertising cost per order, resulting from the aforementioned shift
in  the  mix  of  products being  promoted  by the  Company, which enabled it to
proportionately  reduce the  circulation of  higher cost per  order catalogs  in
favor  of lower cost media  and online advertising. As a result of the Company's
cost-efficient  customer retention  programs, of  the  1,628,000  and  4,491,000
customers  who  placed orders  during the  three and nine months ended March 28,
2004, respectively, approximately 56.6% and 47.7% represented  repeat customers,
compared to 55.0% and 46.2%, in the prior year periods. In addition, as a result
of  the  strength  of  the  Company's  brands, combined  with its cost-efficient
marketing  programs, the Company added  approximately 707,000 and 2,351,000  new
customers during the three and nine months ended March 28, 2004, respectively.

In order to  further  execute its business plan, the Company expects to continue
to invest in  its  marketing  and  sales efforts 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 most recent market research, including the
impact of changing  economic  conditions and consumer  preferences, and seeks to
determine  the  most cost-efficient  use of  the  Company's  marketing  dollars.
Although  the Company believes that  increased spending in the area of marketing
and sales will  be necessary for  the Company  to continue to grow its revenues,
the  Company expects that, on  an annual basis, marketing and sales expense will
continue to decline as a percentage of net revenues.

Technology and Development Expense

                                                                                                    
                                                Three Months Ended                              Nine Months Ended
                                   ----------------------------------------------  ---------------------------------------------

                                     March 28,    March 30, 2003                    March 28,     March 30, 2003
                                       2004                         % Change          2004                          % Change
                                   -------------- --------------- --------------  --------------  --------------- -------------
                                                                (in thousands)

Technology and development             $3,576        $3,323           7.6%            $10,510        $10,316          1.9%
Percentage of net revenues               2.7%          2.7%                              2.4%           2.5%



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  hosting, design, content  development and maintenance
and  support costs  related  to  the  Company's order  entry, customer  service,
fulfillment and  database  systems. During the three and nine months ended March
28, 2004, technology and development expense increased in comparison to the same
periods  of the  prior  year  due to  increased  costs associated  with software
licensing and  computer maintenance agreements required to support the Company's
technology  infrastructure, and  added customer  functionality on  its websites.
These increases were largely offset by  the Company's ability to internalize its
development  functions, thereby  cost  effectively  enhancing  the  content  and
functionality  of  the Company's Web sites  and improving the performance of the
fulfillment and database systems, while adding improved  operational flexibility
and supplemental back-up and system redundancy. During the three and nine months
ended  March 28, 2004, the Company  expended $5.0 million  and $14.9  million on
technology  and  development, of which $1.4 million  and $4.4 million  has  been
capitalized.
                                       9


Although  the Company  believes  that  continued  investment in  technology  and
development  is  critical to  attaining its  strategic  objectives, the  Company
expects that its spending in comparison to prior fiscal periods will continue to
decrease  as a  percentage of  net  revenues due to the  expected  benefits from
previous investments in the Company's current technology platform.

General and Administrative Expense

                                                                                                        
                                                Three Months Ended                              Nine Months Ended
                                   ----------------------------------------------  ---------------------------------------------
                                     March 28,          March 30,                     March 28,        March 30,
                                        2004             2003          % Change         2004              2003         % Change
                                   ----------------  --------------  ------------  --------------  ---------------  ------------
                                                                (in thousands)

General and administrative             $7,872            $7,343           7.2%          $23,228        $22,212          4.6%
Percentage of net revenues               5.9%              5.9%                            5.3%           5.4%



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. Although remaining consistent as a percentage
of  net revenues, general and  administrative expense  during the three and nine
months ended  March 28, 2004 increased  in comparison  to the same period of the
prior year, primarily as a result of  higher health and business insurance costs
and payroll increases.

The Company believes that its current general and  administrative infrastructure
is sufficient to support existing requirements, and as such, while increasing in
absolute  dollars, general  and administrative  expenses on  an annual basis are
expected to continue to decline as a percentage of net revenues.

Depreciation and Amortization Expense

                                                                                                        
                                                Three Months Ended                              Nine Months Ended
                                   ----------------------------------------------  ---------------------------------------------
                                     March 28,          March 30,                     March 28,        March 30,
                                        2004             2003          % Change         2004              2003         % Change
                                   ----------------  --------------  ------------  --------------  ---------------  ------------
                                                                   (in thousands)

Depreciation and amortization          $3,572            $3,594           (0.6%)        $11,332        $11,691          (3.1%)
Percentage of net revenues               2.7%              2.9%                            2.6%           2.8%



The decrease in depreciation  and amortization expense during the three and nine
months ended  March 28, 2004, in  comparison  to the  same periods  of the prior
year, reflects  the impact of the Company's declining rate of capital additions,
and  the fact  that certain  software  components of  the Company's order entry,
customer service, fulfillment and database systems, are now fully depreciated.

Although  the Company believes  that continued investment in its infrastructure,
primarily in  the areas of technology and  development, is critical to attaining
its strategic objectives, the Company expects that depreciation and amortization
will continue to decrease as a percentage of net revenues in comparison to prior
fiscal periods.

Other Income (Expense)

                                                                                                      
                                                Three Months Ended                              Nine Months Ended
                                   ----------------------------------------------  ---------------------------------------------
                                     March 28,          March 30,                     March 28,        March 30,
                                        2004             2003          % Change         2004              2003         % Change
                                   ----------------  --------------  ------------  --------------  ---------------  ------------
                                                                   (in thousands)

Interest income                         $269             $245           9.8%            $684             $880          (22.3%)
Interest expense                        (182)            (213)         14.6%            (601)            (789)          23.8%
Other                                     (5)              95        (105.3%)           (218)             (53)        (311.3%)
                                   ----------------  --------------                --------------  ---------------
                                         $82             $127         (35.4%)          ($135)             $38         (455.3%)
                                   ================  ==============                ==============  ===============


Other  income (expense) consists  primarily  of interest  income earned  on  the
Company's  investments and  available cash balances, offset by interest expense,
primarily attributable to the Company's capital leases and other long-term debt.

                                       10


The decrease  in other  income (expense) during the three months ended March 28,
2004  was primarily attributable to a gain recognized in the prior year upon the
sale  of a  retail  store, offset by  increased  interest  income due to  higher
average cash  balances and a  reduction in interest expense associated  with the
refinancing of  a series of fixed and variable rate mortgage and equipment notes
in  June 2003. The  decrease in  other income (expense)  during  the nine months
ended  March 28, 2004  was primarily  due  to  a decline  in the average rate of
return  on  investments, a  loss  incurred  upon the  conversion/relocation of a
retail  store  into a local  fulfillment  center  in  the current  year, and the
aforementioned  gain  recognized  in  the  prior year  upon the sale of a retail
store, offset  in  part  by a reduction in interest  expense associated with the
aforementioned long-term debt refinancing.

Income Taxes

During  the three and nine months ended March 28, 2004  the Company  recorded  a
$0.1  million and  $0.4 million  income tax provision, respectively, for federal
alternative  minimum tax (AMT) and  various state taxes resulting from state tax
law changes that deferred the use of available net operating losses. The Company
has  provided a full  valuation  allowance on  that portion of  its deferred tax
assets, consisting primarily of net operating loss carryforwards.

Liquidity and Capital Resources

At  March 28, 2004, the  Company had working capital of $56.4 million, including
cash  and equivalents  and short-term  investments of $76.8 million, compared to
working capital of $26.9 million, including  cash and equivalents and short-term
investments of  $61.2  million, at  June 29, 2003. In  addition to  its cash and
short-term  investments,  at  March  28, 2004  and  June 29, 2003,  the  Company
maintained  approximately  $10.6  million  and $19.5  million,  respectively, of
long-term  investments,  consisting primarily of  investment grade corporate and
U.S. government securities.

Net cash provided  by operating  activities of $13.2 million for the nine months
ended March 28, 2004 was  primarily  attributable  to  net  income  and non-cash
charges of depreciation and amortization, offset  in part by seasonal changes in
working  capital  consisting  of  reductions  in  accounts  payable  and accrued
expenses and increases in accounts receivable and inventories in preparation for
the spring selling season.

Net  cash provided by  investing  activities of $8.9 million for the nine months
ended  March 28, 2004 was  principally  comprised of  net  sales of investments,
reduced  by capital  expenditures primarily related to the  Company's technology
infrastructure.

Net cash used in financing activities was $0.7 million for the nine months ended
March 28, 2004, resulting  primarily  from the repayment of  amounts outstanding
under  the Company's credit facilities  and long-term capital lease obligations,
offset in part by the net  proceeds received from the exercise of employee stock
option and employee stock purchase plan.

At March 28, 2004, the Company's contractual obligations consist of:

                                                                                                  
                                                                      Payments due by period
                                        -----------------------------------------------------------------------------------
                                                                          (in thousands)
                                                          Less than 1        1 - 3          3 - 5            More than 5
                                             Total               year        years          years                  years
                                        -----------    ---------------    ------------   -------------     ----------------

Long-term debt                              $5,930             $1,125          $4,407            $398
Capital lease obligations                    4,016              1,667           2,326              23
Operating lease obligations                 11,634              4,102           4,742             933               $1,857
Sublease obligations                         8,865              2,351           4,569           1,396                  549
Other cash obligations (*)                     262                262               -               -                    -
Purchase commitments                        14,794             14,794               -               -                    -
                                        -----------    ---------------    ------------   -------------     ----------------
  Total                                    $45,501            $24,301         $16,044          $2,750               $2,406
                                        ===========    ===============    ============   =============     ================


(*) Other cash obligations include $0.3  million of franchise  lease guarantees.

On September 16, 2001, the Company's  Board of Directors approved the repurchase
of  up  to $10.0 million  of the  Company's  Class A  common stock. Although  no
repurchases have  been made  as of May 5, 2004, any such purchases could be made
from  time  to  time  in  the  open  market  and  through  privately  negotiated
transactions, subject  to general market conditions. The repurchase program will
be funded utilizing available cash.

                                       11


Critical Accounting Policies and Estimates

The Company's discussion and analysis of its financial statements and results of
operations  are  based  upon  the consolidated financial  statements  of  1-800-
FLOWERS.COM, Inc.,  which  have  been  prepared  in  accordance with  accounting
principles  generally  accepted  in the  United States. The preparation of these
financial statements requires  management to make estimates and assumptions that
affect  the reported  amount of  assets, liabilities, revenues and expenses, and
related  disclosure of  contingent  assets and liabilities. On an ongoing basis,
management  evaluates   its  estimates,  including  those  related   to  revenue
recognition, inventory  and  long-lived assets,  including  goodwill  and  other
intangible  assets  related to acquisitions.  Management bases its estimates and
judgments  on  historical experience  and on  various  other  factors  that  are
believed to be reasonable under the circumstances, the results of which form the
basis for  making judgments about the carrying values of assets and liabilities.
Actual results  may  differ from  these estimates under different assumptions or
conditions. Management  believes  the following  critical  accounting  policies,
among  others, affects  the Company's  more significant  judgments and estimates
used in preparation of its consolidated financial statements.

Revenue Recognition

Net  revenues  are  generated  by  online,  telephonic  and  retail  fulfillment
operations and primarily consist of the selling price of merchandise, service or
outbound shipping charges, less discounts, returns and credits. Net revenues are
recognized upon product shipment.

Accounts Receivable

The  Company  maintains  allowances for  doubtful  accounts for estimated losses
resulting from  the inability of its customers to make required payments. If the
financial condition of the Company's customers were to deteriorate, resulting in
an  impairment of  their ability to  make payments, additional allowances may be
required.

Inventory

The Company  states  inventory at  the lower of cost or market. In assessing the
realization  of inventories, we  are  required to  make  judgments as  to future
demand requirements and  compare that with inventory levels. It is possible that
changes in  consumer demand  could cause a reduction in the net realizable value
of inventory.

Goodwill and Other Intangible Assets

Goodwill represents the excess of the purchase price over the fair value of the
net assets  acquired and  is  evaluated  annually for  impairment. The  cost  of
intangible assets with determinable lives is amortized to reflect the pattern of
economic benefits consumed, on a straight-line basis, over the estimated periods
benefited, ranging from 3 to 16 years.

The Company periodically evaluates acquired  businesses for potential impairment
indicators. Judgment regarding  the  existence of impairment indicators is based
on market conditions and  operational  performance of the Company. Future events
could cause  the Company  to conclude that  impairment indicators exist and that
goodwill and other intangible assets associated with our acquired businesses are
impaired.

Capitalized Software

The carrying  value  of  capitalized  software, both  purchased  and  internally
developed, is periodically  reviewed for potential impairment indicators. Future
events could cause the Company to conclude  that impairment indicators exist and
that capitalized software is impaired.

Income Taxes

The Company  has  established  deferred  income tax  assets and  liabilities for
temporary  differences between  the financial reporting bases and the income tax
bases of  its assets  and liabilities  at enacted  tax  rates expected  to be in
effect when  such  assets or liabilities  are  realized or settled. The  Company
records a  valuation  allowance  on the deferred income tax assets to reduce the
total  to an  amount management believes is more likely than not to be realized.
Valuation allowances were provided principally to offset certain deferred income
tax assets for operating loss carryforwards.




                                       12




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
investment grade  corporate  and U.S. government  securities. Under its  current
policies, the  Company  does  not use  interest  rate derivative  instruments to
manage exposure to interest rate changes.

ITEM 4.  CONTROLS AND PROCEDURES

Under  the supervision  and with the  participation of our management, including
the Chief Executive  Officer and  Chief Financial Officer, we have evaluated the
effectiveness  of  the  design and  operation  of our  disclosure  controls  and
procedures  pursuant to Exchange Act Rules 13a-15(e) and 15d-15(e) as of the end
of  the  period  covered by  this report. Based  on that  evaluation, the  Chief
Executive  Officer  and  Chief  Financial  Officer  have  concluded  that  these
disclosure controls and  procedures are  effective. There were no changes in our
internal control  over  financial  reporting during  the quarter ended March 28,
2004  that  have  materially  affected, or  are reasonably likely to  materially
affect, our internal controls over financial reporting.

























                                       13




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

         Not applicable.

ITEM 5.  OTHER INFORMATION

         Not applicable.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

         (a) Exhibits.

             31.1   Certifications pursuant to Section 302 of the Sarbanes-Oxley
                    Act of 2002.

             32.1   Certifications pursuant to Section 906 of the Sarbanes-Oxley
                    Act of 2002.

         (b) Reports on Form 8-K

             On  January  12, 2004, the  Company filed  a  report  on  Form 8-K,
             attaching  its  press  release  dated  January 6, 2004,  disclosing
             anticipated  results  for  its  fiscal  2004 second  quarter  ended
             December 28, 2003.

             On  February 5, 2004,  the  Company  filed  a  report on  Form 8-K,
             attaching  its  press  release  dated January 20, 2004,  disclosing
             financial  results  for  its  fiscal  2004   second  quarter  ended
             December 28, 2003.

             On  March  3, 2004,  the  Company  filed  a  report  on  Form  8-K,
             attaching  its  press  release  dated February 19, 2004, disclosing
             results of its fiscal 2004 Valentine's Day holiday.

             On  May 3, 2004, the  Company filed a report on Form 8-K, attaching
             its  press  release  dated  April  22, 2004,  disclosing  financial
             results for its fiscal 2004 third quarter ended March 28, 2004.








                                       14







                                   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:  May 11, 2004                          /s/ James F. McCann
- ----------------------                       --------------------------
                                             James F. McCann
                                             Chief Executive Officer
                                             Chairman of the Board of Directors
                                             (Principal Executive Officer)




Date:  May 11, 2004                          /s/ William E.Shea
- ----------------------                       --------------------------
                                             William E. Shea
                                             Senior Vice President Finance and
                                             Administration (Principal Financial
                                             and Accounting Officer)



















                                       15