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 October 2, 2005
                                       or

          ___ 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 ( )

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


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

                                   28,194,056
                                   ----------
  (Number of shares of Class A common stock outstanding as of November 2, 2005)

                                   36,864,465
                                   ----------
  (Number of shares of Class B common stock outstanding as of November 2, 2005)




                             1-800-FLOWERS.COM, Inc.

TABLE OF CONTENTS

                                      INDEX
                                      -----
                                                                            Page
                                                                            ----

Part I.   Financial Information

  Item 1.  Consolidated Financial Statements:

           Consolidated Balance Sheets - October 2, 2005
            (Unaudited) and July 3, 2005                                      1

           Consolidated Statements of Income (Unaudited) - Three
            Months Ended October 2, 2005 and September 26, 2004               2

           Consolidated Statements of Cash Flows (Unaudited) -
            Three Months Ended October 2, 2005 and September 26,
            2004                                                              3

           Notes to Consolidated Financial Statements (Unaudited)             4

  Item 2.  Management's Discussion and Analysis of Financial
            Condition and Results of Operations                               9

  Item 3.  Quantitative and Qualitative Disclosures About Market Risk        16

  Item 4.  Controls and Procedures                                           16

Part II.  Other Information

  Item 1.  Legal Proceedings                                                 17

  Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds       17

  Item 3.  Defaults upon Senior Securities                                   17

  Item 4.  Submission of Matters to a Vote of Security Holders               17

  Item 5.  Other Information                                                 17

  Item 6.  Exhibits                                                          17

Signatures                                                                   18






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


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


                                                                                                  
                                                                                      October 2,      July 3,
                                                                                        2005           2005
                                                                                     ------------- -------------
                                                                                      (Unaudited)

Assets
Current assets:
 Cash and equivalents                                                                $  10,557       $ 39,961
 Short-term investments                                                                      -          6,647
 Receivables, net                                                                       12,926         10,619
 Inventories                                                                            46,312         28,675
 Deferred income taxes                                                                  14,584         10,219
 Prepaid and other                                                                       7,710          5,289
                                                                                     ------------- -------------
    Total current assets                                                                92,089        101,410

Property, plant and equipment, net                                                      54,323         50,474
Goodwill                                                                                63,251         63,219
Other intangibles, net                                                                  14,040         14,215
Deferred income taxes                                                                   17,161         17,161
Other assets                                                                            18,058          5,473
                                                                                     ------------- -------------
Total assets                                                                          $258,922       $251,952
                                                                                     ============= =============

Liabilities and stockholders' equity
Current liabilities:
 Accounts payable and accrued expenses                                                 $70,792       $ 57,121
 Current maturities of long-term debt and obligations under capital leases               2,363          2,597
                                                                                     ------------- -------------
    Total current liabilities                                                           73,155         59,718
Long-term debt and obligations under capital leases                                      2,938          3,347
Other liabilities                                                                        3,387          2,553
                                                                                     ------------- -------------
Total liabilities                                                                       79,480         65,618
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, 29,756,966
   and 29,888,603 shares issued at October 2, 2005 and July 3, 2005, respectively          298            300
 Class B common stock, $.01 par value, 200,000,000 shares authorized, 42,144,465
   shares issued at October 2, 2005 and July 3, 2005                                       421            421
 Additional paid-in capital                                                            258,792        258,848
 Retained deficit                                                                      (65,824)       (59,198)
 Deferred compensation                                                                       -         (1,116)
 Treasury stock, at cost-1,562,850 and 1,380,850 Class A shares at October 2,
   2005 and July 3, 2005, respectively and 5,280,000 Class B shares                    (14,245)       (12,921)
                                                                                     ------------- -------------
    Total stockholders' equity                                                         179,442        186,334
                                                                                     ------------- -------------
Total liabilities and stockholders' equity                                            $258,922       $251,952
                                                                                     ============= =============


         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
                                                             ---------------------------------
                                                                October 2,      September 26,
                                                                  2005              2004
                                                             ---------------- ----------------

  Net revenues                                                  $112,765          $97,514
  Cost of revenues                                                66,739           57,942
                                                             ---------------- ----------------

  Gross profit                                                    46,026           39,572
  Operating expenses:
   Marketing and sales                                            38,224           29,892
   Technology and development                                      4,769            3,104
   General and administrative                                     10,636            7,602
   Depreciation and amortization                                   3,524            3,896
                                                             ---------------- ----------------
     Total operating expenses                                     57,153           44,494
                                                             ---------------- ----------------
  Operating loss                                                 (11,127)          (4,922)
  Other income (expense):
   Interest income                                                   215              382
   Interest expense                                                  (84)            (141)
   Other                                                               6                4
                                                             ---------------- ----------------
  Total other income, net                                            137              245
                                                             ---------------- ----------------
  Loss before income taxes                                       (10,990)          (4,677)
  Income tax benefit                                              (4,364)          (1,967)
                                                             ---------------- ----------------
  Net loss                                                       ($6,626)         ($2,710)
                                                             ================ ================

  Basic and diluted net loss per common share                     ($0.10)          ($0.04)
                                                             ================ ================
  Weighted average shares used in the calculation
   of basic and diluted net loss per common share                 65,088           66,210
                                                             ================ ================



See accompanying notes.


                                       2





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


                                                                                                    
                                                                                         Three Months Ended
                                                                                   --------------------------------
                                                                                      October 2,     September 26,
                                                                                        2005             2004
                                                                                   ---------------  ---------------

Operating activities:
Net loss                                                                                ($6,626)        ($2,710)
Reconciliation of net loss to net cash used in operations:
 Depreciation and amortization                                                            3,524           3,896
 Deferred income taxes                                                                   (4,365)         (1,967)
 Share based compensation expense                                                           937               -
 Bad debt expense                                                                            75              46
 Changes in operating items:
   Receivables                                                                           (2,382)           (794)
   Inventories                                                                          (17,637)        (13,733)
   Prepaid and other                                                                     (2,419)         (2,164)
   Accounts payable and accrued expenses                                                 13,671          (5,685)
   Other assets                                                                         (12,668)         (2,404)
   Other liabilities                                                                        834             405
                                                                                   ---------------  ---------------
 Net cash used in operating activities                                                  (27,056)        (25,110)

Investing activities:
Purchase of investments                                                                       -         (26,090)
Sale of investments                                                                       6,647          25,828
Capital expenditures                                                                     (7,196)         (2,945)
Other                                                                                        38              58
                                                                                   ---------------  ---------------
 Net cash used in investing activities                                                     (511)         (3,149)

Financing activities:
Acquisition of treasury stock                                                            (1,324)         (1,173)
Proceeds from employee stock options                                                        122             146
Repayment of notes payable and bank borrowings                                             (237)           (337)
Payment of capital lease obligations                                                       (398)           (411)
                                                                                   ---------------  ---------------
 Net cash used in financing activities                                                   (1,837)         (1,775)
                                                                                   ---------------  ---------------
Net change in cash and equivalents                                                      (29,404)        (30,034)
Cash and equivalents:
 Beginning of period                                                                     39,961          80,824
                                                                                   ---------------  ---------------
 End of period                                                                          $10,557         $50,790
                                                                                   ===============  ===============






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 months ended October 2, 2005 are not necessarily indicative of the results
that may be expected for the fiscal year ending July 2, 2006.

The balance sheet  information at July 3, 2005 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 July 3, 2005.

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.

Comprehensive Income

For the three months ended October 2, 2005 and September 26, 2004, the Company's
comprehensive  income  was equal to the  respective  net  income for each of the
periods presented.

Note 2 - Net (Loss) Income Per Common Share

Basic net loss per common share is computed using the weighted average number of
common shares outstanding  during the period.  Diluted net loss per common share
is computed  using the  weighted  average  number of common  shares  outstanding
during the period,  and excludes the effect of 1,314,000 and 1,404,000  dilutive
potential common shares (primarily  employee stock options) for the three months
ended October 2, 2005 and September 26, 2004,  respectively,  as their inclusion
would be antidilutive.

Note 3 - Stock-Based Compensation

The Company has a Long Term Incentive and Share Award Plan,  which is more fully
described  in Note 9 of the  Company's  2005  Annual  Report on Form 10-K,  that
provides for the grant to eligible employees, consultants and directors of stock
options, share appreciation rights (SARs),  restricted shares,  restricted share
units,  performance shares,  performance units, dividend equivalents,  and other
share-based awards.

Prior to July 4, 2005,  as permitted  under SFAS No. 123, the Company  accounted
for its stock option plans following the recognition and measurement  principles
of  Accounting  Principles  Board (APB)  Opinion No. 25,  "Accounting  for Stock
Issued to Employees," and related interpretations.  Accordingly,  no stock-based
compensation had been reflected in net income for stock options,  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 was fixed at
that point in time.

In December 2004, the Financial  Accounting  Standards  Board (FASB) issued SFAS
No. 123 (R),  "Share-Based  Payment."  This  Statement  revised  SFAS No. 123 by
eliminating  the option to account for employee  stock  options under APB No. 25
and requires  companies to recognize the cost of employee  services  received in
exchange for awards of equity  instruments based on the grant-date fair value of
those awards (the "fair-value-based" method).


                                       4



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



Effective  July  4,  2005,  the  Company  adopted  the  fair  value  recognition
provisions of SFAS No. 123(R) using the modified prospective application method.
Under this transition  method,  compensation cost recognized in the three months
ended  October 2,  2005,  includes  amounts  of:  (a)  compensation  cost of all
stock-based  payments  granted  prior to, but not yet vested as of, July 4, 2005
(based on  grant-date  fair value  estimated  in  accordance  with the  original
provisions of SFAS No. 123, and previously  presented in the pro-forma  footnote
disclosures),  and (b)  compensation  cost for all stock-based  payments granted
subsequent  to July 3, 2005 (based on the  grant-date  fair value  estimated  in
accordance  with the new provision of SFAS No.  123(R)).  In accordance with the
modified prospective method, results for prior periods have not been restated.

The following table summarizes the effect of adopting SFAS No. 123(R) as of July
4, 2005:

                                                                            
                                                                               Three months
                                                                                   ended
                                                                              October 2, 2005
                                                                    --------------------------------------
            Stock-option compensation expense recognized (*):        (in thousands, except per share data)


             Marketing and sales                                                 $298
             Technology and development                                           127
             General and administrative                                           425
                                                                               ----------
             Total                                                                850
             Related deferred income tax benefit                                  175
                                                                               ----------
             Increase in net loss                                                $675
                                                                               ==========
             Impact on basic and diluted net loss per common
                share                                                          ($0.01)
                                                                               ==========



             (*) excludes the impact of amortization of restricted stock
                 awards in the amount of $87, ($52, net of tax)



Compensation  expense related to the amortization of restricted stock awards was
recognized  prior to the  implementation  of SFAS No. 123(R).  Total stock based
compensation  expense,  which  includes  both  expense  from stock  options  and
restricted  stock awards,  totaled $937  thousand  ($727  thousand,  net of tax)
during the three months ended October 2, 2005.

Under the modified  prospective  application  method,  results for prior periods
have not been restated to reflect the effects of  implementing  SFAS No. 123(R).
The following pro-forma  information,  as required by SFAS No. 148,  "Accounting
for Stock-Based  Compensation-Transition  and  Disclosure,  an amendment of FASB
Statement No. 123," is presented for  comparative  purposes and  illustrates the
effect on net loss and net loss per common share for the period  presented as if
the Company had applied the fair value recognition provisions of SFAS No. 123 to
stock-based employee compensation prior to July 4, 2005:

                                                                                
                                                                           Three months ended
                                                                            September 26, 2004
                                                                   --------------------------------------
                                                                    (in thousands, except per share data)


             Net loss - As reported                                            ($2,710)
              Less: Stock-option compensation expense (*)                        1,711
                                                                              -----------
             Net loss - Pro forma                                              ($4,421)
                                                                              ===========

             Net loss per share:
              Basic and diluted - As reported                                   ($0.04)
              Basic and diluted - Pro forma                                     ($0.07)
                                                                              ===========




            (*) no restricted stock awards had been awarded prior to
                January 2005

                                       5


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

The weighted average fair value of stock options on the date of grant, and the
assumptions used to estimate the fair value of the stock options using the
Black-Scholes option valuation model were as follows:


                                                                                        
                                                                               Three months ended
                                                                         -----------------------------
                                                                           October 2,    September 26,
                                                                             2005            2004
                                                                         -------------  --------------

Weighted average fair value of options granted                               $3.38          $4.67
Expected volatility                                                          46.0%          70.0%
Expected life                                                                 5.2 years      5.0 years
Risk-free interest rate                                                       4.17%          3.25%
Expected dividend yield                                                       0.00%          0.00%


The  expected   volatility  of  the  option  is  determined   using   historical
volatilities  based on  historical  stock  prices.  The expected life of options
granted  in  fiscal  2005 was based on the  Company's  historical  share  option
exercise experience. Due to minimal exercising of stock options, in fiscal 2006,
the Company  estimated the expected life of options granted to be the average of
the Company's  historical  expected term from vest date and the midpoint between
the average vesting term and the contractual  term. The risk-free  interest rate
is determined using the yield available for zero-coupon U.S.  government  issues
with a remaining term equal to the expected life of the option.  The Company has
never paid a dividend, and as such the dividend yield is 0.0%.

The following  table  summarizes  stock option  activity during the three months
ended October 2, 2005:

                                                                                              
                                                                                        Weighted
                                                                                         Average
                                                                          Weighted      Remaining     Aggregate
                                                                          Average      Contractual    Intrinsic
                                                          Options      Exercise Price     Term       Value (000's)
                                                        -----------------------------------------------------------
Outstanding at July 3, 2005                              9,477,461        $8.35
Granted                                                     55,000        $7.28
Exercised                                                  (23,895)       $5.10
Forfeited                                                 (118,892)      $10.41
Outstanding at October 2, 2005                           9,389,674        $8.32         6.1 years       $10,102
                                                        ===========
Options vested or expected to vest at October 2, 2005    8,938,970        $8.32         6.1 years        $9,617
Exercisable at October 2, 2005                           6,343,349        $9.03         5.5 years        $8,404


As of October 2, 2005, the total future  compensation  cost related to nonvested
options not yet  recognized  in the statement of income was $5.2 million and the
weighted  average  period over which these awards are expected to be  recognized
was 2.1 years.

The Company  grants shares of Common Stock to its employees  that are subject to
restrictions on transfer and risk of forfeiture until  fulfillment of applicable
service conditions and, in certain cases, holding periods (Restricted Stock). In
fiscal 2005, the Company  recorded the grant date fair value of unvested  shares
of   Restricted   Stock  as   unearned   stock-based   compensation   ("Deferred
Compensation").  In accordance with SFAS No. 123(R), in fiscal 2006, the Company
reclassified  the balance of  Deferred  Compensation  against  additionalpaid-in
capital, and reduced its shares of Class A Common Stock issued accordingly.

                                       6

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


The  following  table  summarizes  the activity of non-vested  restricted  stock
during the three months ended October 2, 2005:

                                                                                
                                                                                   Weighted
                                                                                 Average Grant
                                                                                   Date Fair
                                                                     Shares          Value
                                                                  -------------  ---------------
               Non-vested at July 3, 2005                             155,919        $8.39
               Granted                                                 28,924        $6.67
               Vested                                                      (-)           -
               Forfeited                                               (5,000)       $8.45
                                                                  -------------
               Non-vested at October 2, 2005                          179,843        $8.11
                                                                  =============


The fair value of  nonvested  shares is  determined  based on the closing  stock
price on the grant date. As of October 2, 2005,  there was $1.2 million of total
unrecognized  compensation  cost related to  non-vested  restricted  stock-based
compensation to be recognized over a weighted-average period of 2.8 years.

Note 4 - Goodwill and Intangible Assets

The change in the net carrying amount of goodwill is as follows:

                                                                                         
                                                                                        October 2,
                                                                                          2005
                                                                                     ---------------
                                                                                      (in thousands)

                Goodwill - beginning of year                                             $63,219
                Other - acquisition costs                                                     32
                                                                                       ------------
                Goodwill - end of period                                                 $63,251
                                                                                       ============

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

                                                                                            
                                                        October 2, 2005                           July 3, 2005
                                            ------------------------------------- --------------------------------------
                                               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       $3,519       $1,408      $4,927        $3,438       $1,489
  Customer lists              3 - 6 years        4,640        1,227        3,413       4,640         1,145        3,495
  Other                       5 - 8 years          555          182          373         555           170          385
                                             ----------- -------------- ---------- ----------- --------------------------
                                                10,122        4,928        5,194      10,122         4,753        5,369

 Trademarks with
  indefinite lives                -              8,846            -        8,846       8,846             -        8,846
                                             ----------- -------------- ---------- ----------- -------------- -----------
 Total identifiable
    intangible assets                          $18,968       $4,928      $14,040     $18,968        $4,753      $14,215
                                             =========== ============== ========== =========== ==========================

Estimated  amortization  expense is as follows:  remainder of fiscal 2006 - $0.8
million,  fiscal 2007 - $1.0 million,  fiscal 2008 - $1.0 million, fiscal 2009 -
$0.9  million,  fiscal  2010 - $0.9  million,  fiscal  2011 - $0.5  million  and
thereafter - $0.1 million.

                                        7



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


Note 5 - Long-Term Debt

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

                                                                                                      
                                                                                          October 2,     July 3,
                                                                                            2005          2005
                                                                                        -------------- -----------
                                                                                              (in thousands)

       Commercial notes and revolving credit lines (*)                                       $3,937        $4,152
       Seller financed acquisition obligations                                                   23            46
       Obligations under capital leases                                                       1,341         1,746
                                                                                         ------------- -----------
                                                                                              5,301         5,944
       Less current maturities of long-term debt and obligations under
         capital leases                                                                       2,363         2,597
                                                                                         ------------- -----------
                                                                                             $2,938        $3,347
                                                                                         ============= ===========


     (*) refer to Note 8 - Subsequent Event-Revolving Credit Line for additional
         information

Note 6 - Income Taxes

At the end of each interim reporting period, the Company estimates its effective
income tax rate  expected to be applicable  for the full year.  This estimate is
used in  providing  for income taxes on a  year-to-date  basis and may change in
subsequent  interim  periods.  The  Company's  effective  tax rate for the three
months  ending  October  2, 2005 and  September  26,  2004 was 39.7% and  42.1%,
respectively.  The effective tax rate for the three months ended October 2, 2005
included a benefit relating to the income tax impact  associated with accounting
for stock-based  compensation as required by SFAS No. 123(R),  which was adopted
by the Company on July 4, 2005.  The effect of this  benefit was to decrease the
effective tax rate by approximately 1.6%.

Note 7 - 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.

Note 8 - Subsequent Event-Revolving Credit Line

In order to fund working capital  requirements  for its upcoming holiday selling
season and to support letters of credit, in addition to its existing credit line
of $5.0 million,  on October 27, 2005, the Company  established a second line of
credit in the  amount of $20.0  million,  bringing  its total  available  credit
facilities  to $25.0  million.  Both  lines,  which  are  collateralized  by the
Company's  working  capital,  bear interest equal to the applicable  LIBOR Index
plus 1.50% per annum.



                                       8







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. - "Your Florist of Choice (sm)" -
has been  providing  customers  around the world with the  freshest  flowers and
finest selection of plants,  gift baskets,  gourmet foods and  confections,  and
plush stuffed animals perfect for every  occasion.  1-800-FLOWERS.COM(R)  offers
the best of both worlds: exquisite,  florist-designed  arrangements individually
created by some of the nation's top floral artists and  hand-delivered  the same
day,  and  spectacular  flowers  shipped  from our  growers to your door  fresh.
Customers can shop 1-800-FLOWERS.COM 24 hours a day, 7 days a week via the phone
or  Internet   (1-800-356-9377   or   www.1800flowers.com)   or  by  visiting  a
Company-operated or franchised store. Gift advisors are available 24/7, and fast
and  reliable  delivery is offered  same day,  any day.  As always,  100 percent
satisfaction and freshness is guaranteed.  The  1-800-FLOWERS.COM  collection of
brands also  includes  home decor and garden  merchandise  from Plow & Hearth(R)
(1-800-627-1712 or www.plowandhearth.com);  premium popcorn and specialty treats
from  The  Popcorn  Factory(R)  (1-800-541-2676  or  www.thepopcornfactory.com);
exceptional  cookies  and baked  gifts  from  Cheryl&Co.(R)  (1-800-443-8124  or
www.cherylandco.com);  gourmet foods from GreatFood.com(R)  (www.greatfood.com);
children's  gifts from  HearthSong(R)  (www.hearthsong.com)  and Magic  Cabin(R)
(www.magiccabin.com)   and   wine   gifts   from  the   WineTasting   Network(R)
(www.ambrosiawine.com and www.winetasting.com). 1-800-FLOWERS.COM, Inc. stock is
traded on the NASDAQ market under ticker symbol FLWS.

Results of Operations

Net Revenues

                                                                          
                                                             Three Months Ended
                                            -----------------------------------------------
                                               October 2,      September 26,
                                                 2005             2004          % Change
                                            ---------------- --------------- --------------
                                                            (in thousands)

                   Net revenues:
                    Online                     $62,273          $53,086          17.3%
                    Telephonic                  38,382           37,586           2.1%
                    Retail/fulfillment          12,110            6,842          77.0%
                                            ---------------- ---------------
                   Total net revenues         $112,765          $97,514          15.6%
                                            ================ ===============

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  online and  telephonic  revenue  growth of 11% during the three months
ended October 2, 2005 was due to an increase in order volume resulting from: (i)
the Company's strong brand name  recognition,  (ii) continued  leveraging of its
existing  customer base,  (iii) increased  spending on its marketing and selling
programs,  designed to improve  customer  acquisition  and  accelerate  top-line
growth, and (iv) the continued improvement in the sale of home decor gift items,
following  the  turnaround  which began during the Company's  second  quarter of
fiscal 2005. In addition, revenues during the three months ended October 2, 2005
were favorably  impacted by the incremental sales generated from Cheryl & Co., a
manufacturer  of cookies  and baked  gifts,  which was  acquired  in March 2005.
During  the three  months  ended  October  2,  2005,  non-floral  gift  products

                                       9


accounted for 37.9% of total combined telephonic and online net revenues,  which
was slightly higher than the 37.4% during the same period of the prior year.

The Company  fulfilled  approximately  1,596,000  orders  through  its  combined
telephonic  and online sales  channels  during the three months ended October 2,
2005, an increase of 13.5% over the prior year period.  Order volume through the
Company's  online  sales  channel,  which  contributed  61.9% of total  combined
telephonic  and online  revenues  during the three months ended October 2, 2005,
compared to 58.5% in the prior year  period,  increased  by 18.4% as a result of
additional  marketing  efforts  through search engines and  affiliates,  and the
continued  migration of customers from the Company's  telephonic  sales channel.
During the three months ended  October 2, 2005,  revenue  generated  through the
Company's  telephonic sales channel  increased by 2.1%,  driven primarily by the
sales of Cheryl & Co., which was acquired in March 2005. The Company's  combined
telephonic  and  online  average  order  value of  $63.08  decreased  by 2.1% in
comparison to the prior year period, due primarily to the addition of the Cheryl
& Co. product line which has a lower average sale.

Retail/fulfillment revenues for the three months ended October 2, 2005 increased
in  comparison  to the same period of the prior year,  primarily as a result of:
(i)  increased  membership  and sales of product  and service  offerings  to the
Company's  BloomNet(TM)  network,  (ii) winery services revenue generated by The
Winetasting  Network,  acquired in November 2004, and (iii) retail and wholesale
bakery product revenue from Cheryl & Co.

During the second half of fiscal 2005, the Company implemented plans designed to
extend the  Company's  leadership  position  in the floral and  thoughtful  gift
marketplace,  through  increased  marketing  spend  intended  to drive  customer
acquisition, particularly in the floral gift category, and to further extend its
popular gourmet and sweetshop  offerings through internal growth and acquisition
of complementary  product lines.  The Company has made  significant  progress in
integrating  both The Winetasting  Network and Cheryl & Co.,  acquisitions,  and
combined with The Popcorn  Factory and the Company's  other  offerings in candy,
gourmet  foods,  and gift baskets,  expects that its Food,  Wine and Gift Basket
collection positions the Company for continued strong growth during the upcoming
holiday  season.  The Company intends to continue to increase its media presence
and the depth of its  marketing  programs,  and to further  expand its  BloomNet
business-to-business  floral operations and build out its supporting  technology
platform.  While the Company  believes that these  investments have impacted the
Company's earnings growth over the short term, over the longer term, the Company
believes that this strategy will enable it to achieve  sustainable  double digit
revenue  growth and  provide  further  leverage  within its  business  model and
therefore improved profitability.

Gross Profit

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

                                             October 2,    September 26,
                                               2005            2004         % Change
                                         --------------  --------------- -------------
                                                         (in thousands)

                    Gross profit            $46,026          $39,572        16.3%
                    Gross margin %            40.8%            40.6%


Gross profit consists of net revenues less cost of revenues,  which is comprised
primarily  of  florist  fulfillment  costs  (primarily  fees  paid  directly  to
florists),  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 operations, as well as facility
costs on properties that are sublet to the Company's  franchisees.  Gross profit
increased  during the three months ended  October 2, 2005,  in comparison to the
same  period of the prior year,  as a result of  increased  revenues  across all
sales channels, as well as improved gross margin percentage,  up 20 basis points
over the prior year,  despite  increases  in carrier  fuel  surcharges,  due to:
(i)improved  product  margins on the Company's  home and garden  product  lines,
(ii)pricing initiatives,  and (iii) product mix, which was favorably impacted by
the addition of the Cheryl & Co. product line, which has higher gross margins.

During  fiscal  2006,  although  varying by quarter due to  seasonal  changes in
product mix, the Company expects that its gross margin  percentage will continue
to improve,  primarily  through the growth of its higher margin  specialty brand
gift categories,  including the recent  acquisition of Cheryl & Co., and through
improved  sourcing,  pricing  initiatives  and customer  service and fulfillment
enhancements  which are  expected  to  mitigate  continued  pressure on shipping
costs.

                                       10


Marketing and Sales Expense

                                                                          
                                                          Three Months Ended
                                             ---------------------------------------------
                                                 October 2,    September 26,
                                                   2005            2004         % Change
                                             --------------- ---------------- ------------
                                                             (in thousands)

                  Marketing and sales           $38,224         $29,892          27.9%
                  Percentage of net revenues      33.9%           30.7%


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.  During the three months ended  October 2, 2005,  traditionally  the
Company's  smallest  in terms of revenues  due to the lack of gifting  occasions
during the summer months,  marketing and sales expenses increased over the prior
year,  as a result  of:  (i) the  Company's  efforts to  increase  new  customer
acquisition and accelerate  top-line growth through increased spending in online
and broadcast  advertising,  (ii) personnel  required to expand its BloomNet(TM)
business-to-business floral operations, (iii) carrying costs associated with the
acquisitions  made during  fiscal  2005,  which  generate  the majority of their
revenues and  profitability  during the second  quarter,  and (iv) the impact of
adopting  SFAS  No.  123(R),  "Share-Based  Payment"  - refer  below  to  Recent
Accounting  Pronouncements  for further  details.  As a result of the  Company's
cost-efficient  customer  retention  programs,  of the  1,306,000  customers who
placed orders during the three months ended October 2, 2005, approximately 61.1%
represented  repeat  customers,  compared to 60.5% in the prior year period.  In
addition, as a result of the strength of the Company's brands, combined with its
cost-efficient  marketing programs,  the Company added approximately 508,000 new
customers during the three months ended October 2, 2005.

During the  remainder  of fiscal  2006,  the  Company  expects to  increase  its
marketing  and sales  spending in order to  accelerate  its rate of new customer
acquisition, while also leveraging its already significant customer base through
cost effective,  customer retention  initiatives.  Such spending will include an
increasing presence in online search and affiliate relationships,  as well as in
direct marketing and broadcast advertising  programs.  In addition,  the Company
plans to continue  to add  personnel  to grow its  BloomNet(TM)  membership  and
support the  anticipated  growth of its  recently  acquired  wine  business  and
gourmet cookie businesses.  As a result, over the short term the Company expects
that marketing and sales expense, as a percentage of revenue, will be consistent
with the prior year.

Technology and Development Expense

                                                                          

                                                          Three Months Ended
                                             ----------------------------------------------
                                                 October 2,    September 26,
                                                   2005            2004         % Change
                                             --------------- ---------------- -------------
                                                              (in thousands)

                 Technology and development     $4,769           $3,104          53.6%
                 Percentage of net revenues       4.2%             3.2%


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 months ended October 2, 2005,
technology  and  development  expense  increased as a result of the  incremental
expenses  associated with the acquisition of The Winetasting Network in November
2004 and Cheryl & Co. in March  2005,  as well as for  increases  in the cost of
maintenance and license agreements required to support the Company's  technology
platform,  and the impact of adopting SFAS No. 123(R),  "Share-Based  Payment" -
refer below to Recent Accounting  Pronouncements for further details. During the
three months ended October 2, 2005 and September 26, 2004, the Company  expended
$9.3 million and $5.1 million,  respectively,  on technology and development, of
which $4.5 million and $2.0 million, respectively, has been capitalized.

Although  over the longer term,  the Company  believes  that it will continue to
demonstrate  its ability to leverage its IT  platforms,  during the remainder of
fiscal 2006, the Company intends to improve the technology infrastructure of its
wine gift business,  and cookies and baked gifts business, and therefore expects
that technology and development spending as a percentage of net revenues will be
consistent with the prior year.

                                       11


General and Administrative Expense

                                                                          

                                                          Three Months Ended
                                             ----------------------------------------------
                                                 October 2,    September 26,
                                                   2005            2004         % Change
                                             --------------- ---------------- -------------
                                                              (in thousands)

                 General and administrative     $10,636          $7,602          39.9%
                 Percentage of net revenues        9.4%            7.8%



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.  General and administrative  expense increased
during the three months ended  October 2, 2005 in  comparison to the prior year,
primarily as a result of the following: (i) incremental expenses associated with
the  Company's  wine gift and baked  cookies and  related  product  lines,  (ii)
expenses associated with the Company's corporate headquarters relocation,  which
is  scheduled  to be  completed  in the  second  quarter of fiscal  2006,  (iii)
increased  costs  associated  with the Company's  BloomNet  business-to-business
expansion,  and (iv) the  impact  of  adopting  SFAS  No.  123(R),  "Share-Based
Payment" - refer below to Recent Accounting Pronouncements for further details.

Although  the  Company  believes  that its current  general  and  administrative
infrastructure  is sufficient to support existing  requirements,  as a result of
the incremental  expenses  associated  with the  acquisitions of The Winetasting
Network  and  Cheryl  &  Co.,   the  Company   expects   that  its  general  and
administrative  expenses as a percentage of net revenue  during fiscal 2006 will
be consistent with, or increase slightly, in comparison to fiscal 2005.


Depreciation and Amortization Expense

                                                                           
                                                          Three Months Ended
                                             ----------------------------------------------
                                                 October 2,    September 26,
                                                   2005            2004         % Change
                                             --------------- ---------------- -------------


             Depreciation and amortization       $3,524        $3,896            (9.5%)
             Percentage of net revenues            3.1%          4.0%



Depreciation and  amortization  expense during the three months ended October 2,
2005 decreased in comparison to the prior year period,  reflecting the impact of
the  Company's  declining  rate of capital  additions,  and the  leverage of the
Company's existing infrastructure.

Although the Company believes that continued  investment in its  infrastructure,
primarily in the areas of technology and development,  including the improvement
of the  technology  platform of the Company's  wine  business,  but also for the
anticipated expansion of Cheryl & Co.'s operations, is critical to attaining its
strategic objectives,  the Company expects that depreciation and amortization in
fiscal  2006 will  continue  to  decrease  as a  percentage  of net  revenues in
comparison to prior years.


Other Income (Expense)

                                                                           
                                                          Three Months Ended
                                             ----------------------------------------------
                                                 October 2,    September 26,
                                                   2005            2004         % Change
                                             --------------- ---------------- -------------
                                                              (in thousands)

             Interest income                     $215              $382           (43.7%)
             Interest expense                     (84)             (141)           40.4%
             Other                                  6                 4            50.0%
                                             --------------- ----------------
                                                 $137              $245           (44.1%)
                                             =============== ================

                                       12


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.
The decrease in other income  (expense) during the three months ended October 2,
2005 was primarily  attributable  to lower  interest  income,  resulting  from a
decrease in average cash balances,  due to the  acquisitions  of the Winetasting
Network in November 2004 and Cheryl & Co. in March 2005 as well as the Company's
stock  buy-back  programs,  offset  in part by  lower  interest  expense  due to
maturing debt and capital lease obligations.

Income Taxes

During the three  months  ended  October 2, 2005 and  September  26,  2004,  the
Company  recorded  an income  tax  benefit  of $4.4  million  and $2.0  million,
respectively.  The  Company's  effective  tax rate for the three  months  ending
October 2, 2005 and  September 26, 2004 was 39.7% and 42.1%,  respectively.  The
effective tax rate for the three months ended October 2, 2005 included a benefit
relating to the income tax impact  associated  with  accounting for  stock-based
compensation as required by SFAS No. 123(R), which was adopted by the Company on
July 4, 2005.  The effect of this benefit was to decrease the effective tax rate
by approximately 1.6%.

Liquidity and Capital Resources

At October 2, 2005, the Company had working capital of $18.9 million,  including
cash and  equivalents  of $10.6  million,  compared to working  capital of $41.7
million,  including cash and  equivalents  and  short-term  investments of $46.6
million, at July 3, 2005.

Net cash used in  operating  activities  of $27.1  million for the three  months
ended  October 2, 2005 was  primarily  attributable  to the  Company's net loss,
non-cash  charges for deferred  income  taxes,  and changes in working  capital,
including  increases in inventory,  receivables  and prepaids,  as well as other
assets,  consisting  primarily of prepaid catalog  production costs (included in
other assets), partially offset by higher accounts payable and accrued expenses,
all of which increased in preparation for the upcoming holiday selling season.

Net cash used in investing activities of $0.5 million for the three months ended
October 2, 2005 was primarily attributable to capital expenditure related to the
Company's  technology  infrastructure,  offset in part by net proceeds  from the
sale of the Company's short-term investments.

Net cash used in financing activities of $1.8 million for the three months ended
October 2, 2005,  resulted primarily from cash used to repurchase 182,000 shares
of the  Company's  Class A common  stock,  which were  placed in  treasury,  for
approximately  $1.3  million,  as well as 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 upon the exercise of employee stock
options.

The Company has historically utilized cash generated from operations to meet its
cash  requirements,  including  all  operating,  investing  and  debt  repayment
activities.  During fiscal 2005, the Company utilized available cash balances to
fund its  acquisitions of The  Winetasting  Network and Cheryl & Co., as well as
its share repurchase  program,  which in aggregate amounted to $60.8 million. In
order to fund working  capital  requirements  for its upcoming  holiday  selling
season and to support letters of credit, in addition to its existing credit line
of $5.0 million,  on October 27, 2005, the Company  established a second line of
credit in the  amount of $20.0  million,  bringing  its total  available  credit
facilities  to $25.0  million.  Both  lines,  which  are  collateralized  by the
Company's  working  capital,  bear interest equal to the applicable  LIBOR Index
plus 1.50% per annum.

                                       13

At October 2, 2005, 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                              $4,300             $1,517          $2,783              $-                   $-
Capital lease obligations                    1,411              1,187             224               -                    -
Operating lease obligations                 60,349              8,665          15,367           9,007               27,310
Sublease obligations                         8,174              2,331           3,343           1,624                  876
Purchase commitments (*)                    38,646             38,646               -               -                    -
                                        -----------    ---------------    ------------   -------------     ----------------
  Total                                   $112,880            $52,346         $21,717         $10,631              $28,186
                                        ===========    ===============    ============   =============     ================

(*) Purchase  commitments  consist primarily of inventory and equipment purchase
orders and online marketing agreements made in the ordinary course of business.

On May 12, 2005,  the  Company's  Board of  Directors  increased  the  Company's
authorization  to  repurchase  the  Company's  Class A  common  stock  up to $20
million,  from the previous authorized limit of $10 million.  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 financed  utilizing  available  cash. As of October 2, 2005, the
Company had repurchased 1.5 million shares of common stock for $11.1 million, of
which 182,000 shares of common stock for $1.3 million was repurchased during the
three months ending October 2, 2005.

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.

                                       14

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.

Stock-based Compensation

With the  implementation of SFAS No. 123(R) effective July 4, 2005,  stock-based
compensation  changes  our  financial  statements  as  detailed in Note 3 to the
financial  statements.  Determining  the amount and  distribution of expense for
stock-based compensation,  as well as the associated impact to the balance sheet
and  statement of cash flows,  requires the Company to develop  estimates of the
fair value of stock-based compensation expenses. The most significant factors of
that expense require estimates or projections including the expected volatility,
expected lives and estimate forfeiture rates of employee stock options,  and are
determined  based on  historical  measurements  and expected  outcomes,  and the
Company's interpretation of regulatory guidance.

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 has
recognized  as a deferred  tax asset the tax  benefits  associated  with  losses
related to  operations,  which are  expected to result in a future tax  benefit.
Realization  of this deferred tax asset assumes that the Company will be able to
generate  sufficient  taxable income so that these assets will be realized.  The
factors that the Company  considers in assessing the  likelihood of  realization
include  the  forecast  of future  taxable  income and  available  tax  planning
strategies that could be implemented to realize the deferred tax assets.

Recent Accounting Pronouncements

In December 2004, the Financial  Accounting  Standards  Board (FASB) issued SFAS
No. 123 (R),  "Share-Based  Payment."  This  Statement  revised  SFAS No. 123 by
eliminating  the option to account for employee  stock  options under APB No. 25
and requires  companies to recognize the cost of employee  services  received in
exchange for awards of equity  instruments based on the grant-date fair value of
those awards (the "fair-value-based" method).

Effective  July  4,  2005,  the  Company  adopted  the  fair  value  recognition
provisions of SFAS No. 123(R) using the modified prospective application method.
Under this transition  method,  compensation cost recognized in the three months
ended  October 2,  2005,  includes  amounts  of:  (a)  compensation  cost of all
stock-based  payments  granted  prior to, but not yet vested as of, July 4, 2005
(based on  grant-date  fair value  estimated  in  accordance  with the  original
provisions of SFAS No. 123, and previously  presented in the pro-forma  footnote
disclosures),  and (b)  compensation  cost for all stock-based  payments granted
subsequent  to July 3, 2005 (based on the  grant-date  fair value  estimated  in
accordance  with the new provision of SFAS No.  123(R)).  In accordance with the
modified prospective method, results for prior periods have not been restated.

                                       15


The following table summarizes the effect of adopting SFAS No. 123(R) as of
July 4, 2005:

                                                                                  
                                                                               Three months
                                                                                   ended
                                                                              October 2, 2005
                                                                   ------------------------------------
              Stock-option compensation expense recognized (*):    (in thousands, except per share data)

               Marketing and sales                                                 $298
               Technology and develment                                             127
               General and administtive                                             425
                                                                                ----------
               Total                                                                850

               Related deferred income tax benefit                                  175
                                                                                ----------
               Increase in net loss                                                $675
                                                                                ==========
               Impact on basic and diluted net loss per  common
                   share                                                         ($0.01)
                                                                                ==========


                 (*) exludes the impact of amortization of restricted stock
                     awards in the amount of $87, ($52, net of tax)



Compensation  expense related to the amortization of restricted stock awards was
recognized  prior to the  implementation  of SFAS No. 123(R).  Total stock based
compensation  expense,  which  includes  both  expense  from stock  options  and
restricted  stock awards,  totaled $937  thousand  ($727  thousand,  net of tax)
during the three months ended October 2, 2005.

Refer to Note 3 - Stock-Based  Compensation  for further  information  regarding
disclosure required in accordance with SFAS No. 123(R).

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, as of the end
of the period covered by this report,  these disclosure  controls and procedures
are  effective.  There were no changes in our internal  control  over  financial
reporting  (as  such  term is  defined  in  Exchange  Act  Rules  13a-15(f)  and
15d-15(f)during  the three  months  ended  October 2, 2005 that have  materially
affected,  or are reasonably likely to materially  affect, our internal controls
over financial reporting.


                                       16




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.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

The following table sets forth, for the months indicated, the Company's purchase
of common  stock  during the first  quarter of fiscal  2006 which  includes  the
period July 4, 2005 through October 2, 2005.

                                                                                    

                                                                     Total Number of          Dollar Value of
                                                                     Shares Purchased as      Shares that May Yet
                                                                     Part of Publicly         Be Purchased Under
                            Total Number of       Average Price      Announced Plans or       the Plans or
Period                      Shares Purchased      Paid Per Share     Programs                 Programs

- ----------------------------------------------------------------------------------------------------------------
                                    (in thousands, except average price paid per share)

   7/4/05 - 7/31/05                 120.5                $7.19               120.5                 $9,315
   8/1/05 - 8/28/05                  61.5                $7.31                61.5                 $8,863
   8/29/05 - 10/2/05                    -                   $-                   -                 $8,863
                           --------------------    -----------------    ------------------
Total                               182.0                $7.23               182.0


On May 12, 2005,  the  Company's  Board of  Directors  increased  the  Company's
authorization  to  repurchase  the  Company's  Class A  common  stock  up to $20
million,  from the previous authorized limit of $10 million. All share purchases
were made in  open-market  transactions.  The  average  price  paid per share is
calculated on a settlement basis and excludes commission

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



        10.27  Promissory  Note dated  October 24, 2005  entered into by
               800-FLOWERS.COM, INC., a New York corporation, 800-FLOWERS, INC.,
               a New York corporation,  THE CHILDREN'S  GROUP,  INC., a Delaware
               corporation,  and THE PLOW & HEARTH, INC., a Virginia corporation
               with JPMORGAN CHASE BANK, N.A.

        10.28  Promissory Note dated October 27, 2005 entered into by
               800-FLOWERS.COM, INC., a New York corporation, 800-FLOWERS, INC.,
               a New York corporation,  THE CHILDREN'S  GROUP,  INC., a Delaware
               corporation,  and THE PLOW & HEARTH, INC., a Virginia corporation
               with Wachovia Bank, National Association.

        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.







                                       17



                                   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: November 10, 2005                      /s/ James F. McCann
- ---------------------------                  ----------------------------------
                                             James F. McCann
                                             Chief Executive Officer
                                             Chairman of the Board of Directors
                                             (Principal Executive Officer)




Date: November 10, 2005                      /s/ William E. Shea
- ---------------------------                  ----------------------------------
                                             William E. Shea
                                             Senior Vice President Finance and
                                             Administration (Principal Financial
                                             and Accounting Officer)















                                       18