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 27, 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 ( )

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

                                      28,859,752
                                      ----------
    (Number of shares of Class A common stock outstanding as of May 2, 2005)

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




                             1-800-FLOWERS.COM, Inc.

TABLE OF CONTENTS

                                      INDEX
                                                                            Page
                                                                            ----

Part I.  Financial Information

 Item 1.  Consolidated Financial Statements:

          Consolidated Balance Sheets - March 27, 2005
           (Unaudited) and June 27, 2004                                       1

          Consolidated Statements of Income (Unaudited) - Three
           and Nine Months Ended March 27, 2005 and March 28, 2004             2

          Consolidated Statements of Cash Flows (Unaudited) - Nine
           Months Ended March 27, 2005 and March 28, 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)

                                                                                                   
                                                                                       March 27,      June 27,
                                                                                        2005           2004
                                                                                    ------------- --------------
                                                                                      (unaudited)
Assets
Current assets:
 Cash and equivalents                                                                  $71,601       $ 80,824
 Short-term investments                                                                 20,279         22,550
 Receivables, net                                                                       13,263          9,013
 Inventories                                                                            28,658         19,625
 Deferred income taxes                                                                  18,522         16,463
 Prepaid and other                                                                       3,282          1,517
                                                                                    -------------   ------------
    Total current assets                                                               155,605        149,992

Property, plant and equipment, net                                                      40,904         42,460
Investments                                                                              5,865          8,260
Goodwill                                                                                42,553         34,529
Other intangibles, net                                                                   2,108          2,598
Deferred income taxes                                                                   10,693         13,548
Other assets                                                                             7,944         10,165
                                                                                    -------------   ------------
Total assets                                                                          $265,672       $261,552
                                                                                    =============   ============


Liabilities and stockholders' equity
Current liabilities:
 Accounts payable and accrued expenses                                                 $67,018       $ 63,266
 Current maturities of long-term debt and obligations under capital leases               2,867          3,022
                                                                                    -------------   ------------
    Total current liabilities                                                           69,885         66,288
Long-term debt and obligations under capital leases                                      3,913          6,062
Other liabilities                                                                        2,856          2,812
                                                                                    -------------   ------------
Total liabilities                                                                       76,654         75,162
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, 29,739,486
  and 29,428,143 shares issued at March 27, 2005 and June 27, 2004, respectively           297            295
 Class B common stock, $.01 par value, 200,000,000 shares authorized, 42,144,465
  shares issued at March 27, 2005 and June 27, 2004                                        421            421
 Additional paid-in capital                                                            257,910        255,829
 Retained deficit                                                                      (63,099)       (67,047)
 Deferred Compensation                                                                  (1,228)             -
 Treasury stock, at cost-326,023 and 52,800 Class A shares at March 27, 2005 and
  June 27, 2004, respectively and 5,280,000 Class B shares                              (5,283)        (3,108)
                                                                                    -------------   ------------
    Total stockholders' equity                                                         189,018        186,390
                                                                                    -------------   ------------
Total liabilities and stockholders' equity                                            $265,672       $261,552
                                                                                    =============   ============









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 27,       March 28,            March 27,      March 28,
                                                                  2005            2004                 2005           2004
                                                             ---------------- ----------------   ---------------  ----------------
Net revenues                                                    $157,033         $134,069           $484,561         $442,411
Cost of revenues                                                  97,947           79,429            283,291          253,072
                                                             ---------------- ----------------   ---------------  ----------------
Gross profit                                                      59,086           54,640            201,270          189,339
Operating expenses:
 Marketing and sales                                              45,813           37,693            148,546          133,301
 Technology and development                                        4,160            3,576             10,556           10,510
 General and administrative                                        9,864            7,872             25,420           23,228
 Depreciation and amortization                                     3,350            3,572             11,016           11,332
                                                             ---------------- ----------------   ---------------  ----------------
   Total operating expenses                                       63,187           52,713            195,538          178,371
                                                             ---------------- ----------------   ---------------  ----------------
Operating (loss) income                                           (4,101)           1,927              5,732           10,968
Other income (expense):
 Interest income                                                     570              269              1,227              684
 Interest expense                                                   (116)            (182)              (381)            (601)
 Other                                                                55               (5)                80             (218)
                                                             ---------------- ----------------   ---------------  ----------------
Total other income (expense), net                                    509               82                926             (135)
                                                             ---------------- ----------------   ---------------  ----------------
(Loss) income before income taxes                                 (3,592)           2,009              6,658           10,833
Income tax (benefit)                                              (1,546)              66              2,710              358
                                                             ---------------- ----------------   ---------------  ----------------
Net (loss) income                                                $(2,046)          $1,943             $3,948          $10,475
                                                             ================ ================   ===============  ================
Net (loss) income per common share:
 Basic                                                            $(0.03)           $0.03              $0.06            $0.16
                                                             ================ ================   ===============  ================
 Diluted                                                          $(0.03)           $0.03              $0.06            $0.15
                                                             ================ ================   ===============  ================
Weighted average shares used in the calculation of
 net (loss) income per common share:
 Basic                                                            66,102           66,016             66,124           65,891
                                                             ================ ================   ===============  ================
 Diluted                                                          66,102           68,984             67,565           68,876
                                                             ================ ================   ===============  ================






       See accompanying notes.


                                       2




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


                                                                                                    
                                                                                          Nine Months Ended
                                                                                   --------------------------------
                                                                                      March 27,       March 28,
                                                                                       2005             2004
                                                                                   ---------------   --------------

Operating activities:
Net income                                                                            $3,948            $10,475
Reconciliation of net income to net cash provided by operations:
 Depreciation and amortization                                                        11,016             11,332
 Deferred income taxes                                                                 2,710                  -
 Bad debt expense                                                                        249                401
 Stock compensation expense                                                              101                  -
 Other non-cash items                                                                      -                170
 Changes in operating items:
   Receivables                                                                        (3,785)            (1,880)
   Inventories                                                                        (8,703)            (2,761)
   Prepaid and other                                                                  (1,765)            (1,106)
   Accounts payable and accrued expenses                                               1,765             (5,756)
   Other assets                                                                        1,840              2,207
   Other liabilities                                                                      44                 74
                                                                                   ---------------   --------------
 Net cash provided by operating activities                                             7,420             13,156


Investing activities:
Purchase of investments                                                              (84,593)           (34,072)
Sale of investments                                                                   89,259             48,696
Acquisition of business                                                               (9,674)                 -
Capital expenditures, net of non-cash expenditures                                    (8,106)            (5,866)
Other                                                                                    143                187
                                                                                   ---------------   --------------
 Net cash (used in) provided by investing activities                                 (12,971)             8,945

Financing activities:
Acquisition of treasury stock                                                         (2,175)                 -
Proceeds from employee stock options/purchase plan                                       754              1,389
Repayment of notes payable and bank borrowings                                          (967)              (834)
Payment of capital lease obligations                                                  (1,284)            (1,288)
                                                                                   ---------------   --------------
  Net cash used in financing activities                                               (3,672)              (733)
                                                                                   ---------------   --------------
Net change in cash and equivalents                                                    (9,223)            21,368
Cash and equivalents:
  Beginning of period                                                                 80,824             49,079
                                                                                   ---------------   --------------
  End of period                                                                      $71,601            $70,447
                                                                                   ===============   ==============








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 27, 2005 are not necessarily indicative of the
results that may be expected for the fiscal year ending July 3, 2005.

The balance sheet information at June 27, 2004 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 27, 2004.

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 27,       March 28,      March 27,      March 28,
                                                2005            2004           2005           2004
                                            --------------  -------------- -------------- ---------------
                                                       (in thousands, except per share data)


Net (loss) income - As reported               $(2,046)         $1,943         $3,948          $10,475
   Less: Stock based compensation (a)           4,218           1,759          7,907            5,598
                                            --------------  -------------- -------------- ---------------
Net (loss) income - Pro forma                 $(6,264)          $ 184        $(3,959)         $ 4,877
                                            ==============  ============== ============== ===============

Net (loss) income per share:
   Basic - As reported                         $(0.03)          $0.03          $0.06            $0.16
   Basic - Pro forma                           $(0.09)          $0.00         $(0.06)           $0.07
   Diluted - As reported                       $(0.03)          $0.03          $0.06            $0.15
   Diluted - Pro forma                         $(0.09)          $0.00         $(0.06)           $0.07




(a) In March 2005,  the Company  accelerated  the vesting of all unvested  stock
options  awarded to employees and officers  which had an exercise  price greater
than $10.00 per share.  Options to  purchase  approximately  1.9 million  shares
became exercisable immediately as a result of the vesting acceleration. Assuming
that the Company  adopts SFAS 123R,  "Share-Based  Payment,"  as expected in the
first  quarter of fiscal  2006,  the decision to  accelerate  the vesting of the
identified  stock  options  will  result in the  Company  not being  required to
recognize  share-based  compensation  expense,  of approximately $2.1 million in
fiscal 2006 and $0.9 million  in fiscal 2007. The  Company sought to balance the



                                       4




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


         benefit  of  eliminating  the  requirement  to  recognize  compensation
         expense  in  future  periods  with the need  to  continue  to  motivate
         employee performance through previously issued, but currently unvested,
         stock  option grants. With those  factors being  considered, management
         determined it to be appropriate to only accelerate those unvested stock
         options  where  the  strike  price  was  reasonably  in excess  of  the
         Company's then current stock price.

         The  effect of accelerating  the vesting for all unvested  shares  with
         exercise  prices greater  than $10.00 per share was an increase to  the
         pro-forma  stock based  employee compensation expense for the three and
         nine  months ended  March 27, 2005 of $3.8 million ($0.06 per basic and
         diluted share).

     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
                                                                               -----------------------------
                                                                                 March 27,       March 28,
                                                                                   2005           2004
                                                                               -------------  --------------

             Weighted average fair value of options granted                        $4.10          $5.91
             Risk-free interest rate                                                3.86%          3.95%
             Expected life (in years)                                               5.0            5.0
             Expected volatility                                                   57.0%          70.0%
             Expected dividend yield                                                0.0%           0.0%


Comprehensive Income

For the three and nine  months  ended  March 27,  2005 and March 28,  2004,  the
Company's  comprehensive  income was equal to the respective net income for each
of the periods presented.

Recent Accounting Pronouncements

In December  2004,  the  Financial  Accounting  Standards  Board  (FASB)  issued
Statement No. 123R,  "Share-Based Payment" (SFAS 123R), which requires companies
to measure and recognize  compensation  expense for all stock-based  payments at
fair  value.  SFAS 123R is  effective  for,  and will be adopted by the  Company
beginning with the first quarter of fiscal 2006. The Company  currently uses the
Black-Scholes  model to value its options and is currently assessing which model
will be used in the  future,  as well as the impact  that SFAS 123R will have on
its results of operations and financial  position.  See Employee Stock Incentive
Plans,  above for  information  related to the pro forma  effect on reported net
income  and net  income  per  share  of  applying  the  fair  value  recognition
provisions of the previous  Statement of Financial  Accounting  Standards (SFAS)
123,  "Acounting  for  Stock  Based   Compensation,"  to  stock-based   employee
compensation.










                                       5







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


Note 2 - Net (Loss) Income Per Common Share

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

                                                                                                  
                                                       Three Months Ended                   Nine Months Ended
                                                  ----------------------------------  ----------------------------------
                                                     March 27,          March 28,         March 27,       March 28,
                                                       2005              2004                2005           2004
                                                  -----------------  ---------------  ----------------  ----------------
                                                                     (in thousands, except per share data)
   Numerator:

      Net (loss) income                              $(2,046)            $1,943           $3,948            $10,475
                                                  =================  ===============  ================  ================

   Denominator:
      Weighted average shares outstanding             66,102             66,016           66,124             65,891
      Effect of dilutive securities:
          Employee stock options                           -              2,968            1,441              2,985
                                                  -----------------  ---------------  ----------------  ----------------
   Adjusted weighted-average shares and assumed
      conversions                                     66,102             68,984           67,565             68,876
                                                  =================  ===============  ================  ================

   Net (loss) income per common share:
      Basic                                           $(0.03)             $0.03            $0.06              $0.16
      Diluted                                         $(0.03)             $0.03            $0.06              $0.15




   Note 3 - Goodwill and Intangible Assets

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

                                                                                          

                                                                                        March 27, 2005
                                                                                       ----------------
                                                                                        (in thousands)

                   Goodwill - beginning of year                                             $34,529
                   Acquisition of Winetasting Network                                         7,499
                   Other                                                                        525
                                                                                         -----------
                   Goodwill - end of period                                                 $42,553
                                                                                         ===========



                                       6


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


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

                                                                                               
                                                     March 27, 2005                            June 27, 2004
                                            ---------------------------------------- ---------------------------------------
                                               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        $3,357        $1,570      $4,927         $3,115       $1,812
 Customer lists                    3 years       910           885            25         910            657          253
    Other                          5 years       194           157            37         194            137           57
                                            ------------ --------------- ----------- ----------- --------------- -----------
                                               6,031         4,399         1,632       6,031          3,909        2,122

 Trademarks with                   -             476             -           476         476              -          476
    indefinite lives                        ------------ --------------- ----------- ----------- --------------- -----------
 Total identifiable
    intangible assets                         $6,507        $4,399        $2,108      $6,507          $3,909      $2,598
                                            ============ =============== =========== =========== =============== ===========



Estimated  amortization  expense is as follows:  remainder of fiscal 2005 - $0.1
million,  fiscal 2006 - $0.3 million,  fiscal 2007 - $0.3 million, fiscal 2008 -
$0.3 million, fiscal 2009 - $0.3 million, and thereafter - $0.3 million.

Note 4 - Long-Term Debt

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

                                                                                                       
                                                                                          March 27,       June 27,
                                                                                           2005            2004
                                                                                       ----------------  -----------
                                                                                               (in thousands)

        Commercial notes and revolving credit lines                                        $4,576          $5,504
        Seller financed acquisition obligations                                                45              85
        Obligations under capital leases                                                    2,159           3,495
                                                                                         -----------     -----------
                                                                                            6,780           9,084
        Less current maturities of long-term debt and obligations under
         capital leases                                                                     2,867           3,022
                                                                                         -----------     -----------
                                                                                           $3,913          $6,062
                                                                                         ===========     ===========


Note 5 - Income Taxes

At the end of each interim  reporting  period,  the Company makes an estimate of
the 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.  Income taxes have been included in the
accompanying  financial statements on the basis of an estimated annual effective
rate of  40.7%.  The  primary  reason  that  the tax rate  differs  from the 35%
statutory federal corporate income tax rate is due to state income tax expense.

Note 6 - Acquistion of The Winetasting Network

On  November 15, 2004, the  Company  acquired  The  Winetasting Network, a  Napa
Valley, California  based distributor and  direct-to-consumer wine marketer, for
$9.4 million, including acquisition costs and  the retirement of $2.4 million of

                                       7



long-term debt. The acquisition has been accounted for under the purchase method
of  accounting  in  accordance  with  SFAS  No.  141,  "Business  Combinations."
Accordingly,  the  purchase  price was  allocated  to the  assets  acquired  and
liabilities  assumed based upon their  estimated fair values at the  acquisition
date. The preliminary allocation of the

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

purchase price consists of the following (in thousands):


                                                                                       
            Net current assets                                                           $(870)
            Other non-current assets                                                        80
            Plant and equipment                                                            798
            Deferred tax assets                                                          1,914
            Goodwill                                                                     7,499
                                                                                      -----------
                Total purchase price                                                    $9,421
                                                                                      ===========


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 - Acquisition of Cheryl & Co

On March 28, 2005, the Company  completed its acquisition of Cheryl & Co., Inc.,
a Westerville,  Ohio-based  manufacturer  and direct marketer of premium cookies
and related baked gift items,  with annual revenues of approximately $33 million
during its most  recent year ended  January  29,  2005.  The  purchase  price of
approximately $42.0 million,  including  acquisition costs, was funded utilizing
the Company's available cash and investment  balance,  and included $6.3 million
used to retire Cheryl & Co.'s outstanding debt.



























                                       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  across the nation 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 Fresh From Our Growers (sm).  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  wwwcherylandco.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).

Results of Operations

Net Revenues

                                                                                                        
                                                     Three Months Ended                           Nine Months Ended
                                    ----------------------------------------------- ---------------------------------------------
                                       March 27,      March 28,                        March 27,     March 28,
                                         2005           2004           % Change          2005         2004            % Change
                                    --------------- ---------------- -------------- --------------- -------------- --------------
                                                                     (in thousands)

       Net revenues:
        Telephonic                      $52,424         $50,851              3.1%       $199,580       $204,596         (2.5)%
        Online                           91,638          74,521             23.0%        252,410        214,335         17.8%
        Retail/fulfillment               12,971           8,697             49.1%         32,571         23,480         38.7%
                                     -------------- ----------------                --------------- --------------
       Total net revenues              $157,033        $134,069             17.1%       $484,561       $442,411          9.5%
                                     ============== ================                =============== ==============


Net revenues consist primarily of the selling price of the merchandise,  service
or outbound shipping charges,  less discounts,  returns and credits. The Company
grew its combined telephonic and online revenue by 14.9% and 7.9%, respectively,
during the three and nine  months  ended March 27,  2005,  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

                                       9


acquisition and accelerate  top-line growth,  (iv) the impact of Easter holiday,
which fell in the third quarter of fiscal 2005,  compared to the fourth  quarter
during fiscal 2004, and (v) the continued  improvement in the sale of home decor
gift items which  increased  7.4% during the three  months ended March 27, 2005,
continuing  the  turnaround  which  began  during the  Company's  fiscal  second
quarter.  During the three and nine months ended March 27, 2005, non-floral gift
products  accounted  for  35.0%  and  50.6%,  respectively,  of  total  combined
telephonic  and online net  revenues,  consistent  with the same  periods of the
prior year.

The Company fulfilled  approximately  2,432,000 and 7,474,000 orders through its
combined  telephonic and online sales channels  during the three and nine months
ended March 27, 2005 an increase of 18.5% and 9.1%,  respectively.  Order volume
through the Company's online sales  channel increased by 26.8% and 18.3%  during
the three and nine months ended March 27, 2005,  respectively,  in comparison to
the prior year periods,  as a result of improved conversion of qualified traffic
through the Company's  websites,  increased  marketing  efforts  through  search
engines and  affiliates,  and the  continued  migration  of  customers  from the
Company's  telephonic sales channel, as well as the aforementioned  shift in the
timing of the Easter Holiday. The Company's telephonic sales channel experienced
a 4.9%  increase in order volume during the three months ended March 27, 2005 as
a result of  improvement  in the sale of home decor gift  items,  as well as the
impact of the shift in the timing of the Easter Holiday on the Company's Popcorn
Factory  products.  During the nine  months  ended March 27,  2005,  the revenue
through the Company's telephonic sales channel  decreased  by  2.5%  due  to the
migration of  telephonic  customers to the  Company's  websites.  The  Company's
combined  telephonic and online average order values of $59.24 and $60.47 during
the three and nine months ended March 27, 2005, decreased 3.0% and 1.1% over the
respective  prior  year  periods,  primarily  as a  result  of  product  mix and
increased  promotional  activity  due to the  highly  competitive  nature of the
Valentine's holiday period.

The  online  sales  channel  contributed  63.6%  and  55.8%  of  total  combined
telephonic and online  revenues during the three and nine months ended March 27,
2005,  respectively,  compared to 59.4% and 51.2% for the respective  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 range of gift offerings,  including  non-floral  gifts,  which in
many cases 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.

Retail/fulfillment  revenues  for the three and nine months ended March 27, 2005
increased in  comparison  to the same periods of the prior year,  primarily as a
result of increased membership and sales of product and service offerings to the
Company's  BloomNet(TM)  network,  as well as the  incremental  winery  services
revenue  generated by the  acquisition  of The  Winetasting  Network in November
2004.

In  order  to  extend  the  Company's  leadership  position  in the  floral  and
thoughtful  gift  marketplace,  the Company will continue to execute against its
previously  announced  plan  to  increase  its  marketing  spending  during  the
remainder  of fiscal  2005.  In addition to  increasing  its  presence in online
media,  as well as broadcast  advertising,  the Company will expand its BloomNet
business-to-business  floral operations,  build out its technology platform, and
increase the depth of its marketing  programs and personnel  within its recently
acquired wine gift business in support of the Company's growing gourmet gift and
gift basket product lines,  which now includes  Cheryl & Co., which was acquired
on March 28, 2005. While the Company believes that these investments will impact
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                              Nine Months Ended
                               --------------------------------------------- ----------------------------------------------
                                 March 27,       March 28,                     March 27,       March 28,
                                  2005             2004          % Change        2005            2004           % Change
                               --------------  --------------- ------------- ---------------  --------------- -------------
                                                               (in thousands)

Gross profit                      $59,086         $54,640         8.1%         $201,270         $189,339         6.3 %
Gross margin %                      37.6%           40.8%                         41.5%            42.8%


                                       10




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 and nine months ended March 27, 2005,  in comparison
to the same periods of the prior year,  as a result of increased  revenue on the
Company's online and retail fulfillment sales channels.  Gross margin percentage
during the three and nine months ended March 27, 2005 decreased in comparison to
the prior year, by 320 and 130 basis points  respectively,  due to a combination
of  product  mix,  increased  promotional  discounting  related  to  the  highly
competitive nature of the Valentine's holiday, as well as increased carrier fuel
surcharges  and  shipping  costs  associated  with the Monday  placement  of the
Valentine's Holiday.

During the  remainder  of fiscal 2005 the Company  expects that its gross margin
percentage  will improve through a combination of operational  efficiencies  and
continued  growth  of  its  higher  margin  specialty  brands  gift  categories,
including the recent acquisition of Cheryl & Co.

Marketing and Sales Expense

                                                                                                  
                                                Three Months Ended                              Nine Months Ended
                                 ---------------------------------------------- --------------------------------------------
                                   March 27,      March 28,                       March 27,      March 28,
                                     2005           2004           % Change         2005           2004           % Change
                                 --------------- ---------------  ------------- --------------  --------------- ------------
                                                                (in thousands)

Marketing and sales                $45,813          $37,693           21.5%       $148,546         $133,301        11.4%
Percentage of net revenues           29.2%            28.1%                          30.7%            30.1%



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  increased  during the three and nine
months ended March 27, 2005,  compared to the same periods of the prior year, as
a result of the  Company's  efforts to increase  new  customer  acquisition  and
accelerate  top-line growth through  increased  spending in online and broadcast
advertising,   as   well  as   adding   personnel   to   expand   its   Bloomnet
business-to-business floral operations. Partially funding the increased spending
during the highly competitive Valentine's Day holiday period were volume related
operating efficiencies,  and a continued reduction of order processing costs. As
a result of the Company's  cost-efficient  customer retention  programs,  of the
1,878,000  and  4,817,000  customers who placed orders during the three and nine
months ended March 27, 2005,  approximately  57.8% and 48.6% represented  repeat
customers, compared to 56.6% and 47.7%, in the respective 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 792,000 and
2,476,000 new  customers  during the three and nine months ended March 27, 2005,
respectively.

During the  remainder  of fiscal  2005,  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  membership  and support
the anticipated growth of its recently acquired wine business. As a result, over
the short  term the  Company  expects  that  marketing  and sales  expense  will
increase as a percentage  of net  revenues,  enabling the Company to  accelerate
revenue  growth and thereby  extend the  Company's  leadership in the floral and
thoughtful gift marketplace.

Technology and Development Expense

                                                                                                   
                                                Three Months Ended                              Nine Months Ended
                                 ---------------------------------------------- --------------------------------------------
                                   March 27,       March 28,                      March 27,        March 28,
                                     2005            2004           % Change        2005             2004         % Change
                                 --------------- ---------------  ------------- --------------  --------------- ------------
                                                                (in thousands)

Technology and development         $4,160         $3,576              16.3%          $10,556        $10,510        0.4%
Percentage of net revenues           2.6%           2.7%                                2.2%           2.4%


                                       11


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
27, 2005, technology and development expense increased in comparison to the same
periods of the prior year,  primarily  as a result of the  incremental  expenses
associated  with the  acquisition of The  Winetasting  Network in November 2004.
During the three and nine months ended March 27, 2005, the Company expended $5.6
million and $15.6 million on technology and  development,  of which $1.4 million
and $5.0 million 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 2005, the Company intends to improve the technology infrastructure of its
wine business,  as well as the recently  acquired Cheryl & Co. cookies and baked
gifts business,  and therefore expects that technology and development  spending
as a percentage of net revenues will be consistent with, or slightly higher than
in the prior year.

General and Administrative Expense

                                                                                                         
                                                Three Months Ended                            Nine Months Ended
                                 ---------------------------------------------- --------------------------------------------
                                   March 27,      March 28,                       March 27,       March 28,
                                     2005           2004           % Change         2005            2004          % Change
                                 --------------- ---------------  ------------- --------------  --------------- ------------
                                                                (in thousands)

General and administrative          $9,864         $7,872            25.3%         $25,420         $23,228         9.4%
Percentage of net revenues            6.3%           5.9%                             5.2%            5.3%



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 and nine months ended March 27, 2005 in  comparison to the same
periods of the prior year,  primarily  as a result of the  incremental  expenses
associated with the  acquisition of The Winetasting  Network and compliance with
the Sarbanes-Oxley Act.

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 Company's wine gift product line
and additional  overhead added during a seasonally slow period for Cheryl & Co.,
during the  remainder of fiscal 2005,  the Company  expects that its general and
administrative  expenses  as a  percentage  of  net  revenue  will  increase  in
comparison to prior year.

Depreciation and Amortization Expense

                                                                                                   
                                                Three Months Ended                          Nine Months Ended
                                 ---------------------------------------------- --------------------------------------------
                                   March 27,      March 28,                       March 27,      March 28,
                                     2005           2004           % Change         2005           2004           % Change
                                 --------------- ---------------  ------------- --------------  --------------- ------------
                                                                (in thousands)

Depreciation and amortization        $3,350        $3,572          (6.2)%          $11,016        $11,332         (2.8)%
Percentage of net revenues             2.1%          2.7%                            2.3 %           2.6%




Depreciation  and  amortization  expense  during the three and nine months ended
March 27, 2005 decreased slightly in comparison to the same periods of the prior
year,  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
will continue to decrease as a percentage of net revenues.


                                       12





Other Income (Expense)

                                                                                                      
                                                 Three Months Ended                             Nine Months Ended
                                     -------------------------------------------- ---------------------------------------------
                                      March 27,         March 28,                   March 27,         March 28,
                                        2005             2004          % Change       2005              2004          % Change
                                     --------------  ---------------  ----------- ---------------  ---------------  -----------
                                                                (in thousands)

Interest income                          $570            $269            111.9%      $1,227            $684            79.4%
Interest expense                         (116)           (182)            36.3%        (381)           (601)           36.6%
Other                                      55              (5)          1200.0%          80            (218)          136.7%
                                     --------------  ---------------  ----------- ---------------  ---------------
                                         $509             $82            520.7%        $926           ($135)          785.9%
                                     ==============  ===============              ===============  ===============


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  increase in other income  (expense)  during the three and nine months ended
March 27, 2005 was primarily  attributable to higher interest income,  resulting
from an increase in average cash balances and interest rate returns,  as well as
lower interest expense due to maturing capital lease obligations.  Additionally,
during the nine months ended March 27, 2005, other income (expense) increased as
a result of a loss  incurred  upon the  conversion/relocation  of a retail store
into a local fulfillment center in the prior year period.

Income Taxes

During the three and nine months ended March 27, 2005,  the Company  recorded an
income tax (benefit) provision of ($1.5) million and $2.7 million, respectively,
based upon the Company's  anticipated  effective  annualized  income tax rate of
approximately  41%.  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. Until the fourth quarter of the prior fiscal year, the Company
had recorded a full valuation  allowance on its deferred tax assets,  consisting
primarily of net operating loss carryforwards.  At June 27, 2004,  management of
the Company reassessed the valuation  allowance  previously  established against
its net  deferred  tax assets.  Based upon the  Company's  earnings  history and
projected  future taxable income,  management  determined that it is more likely
than not that the deferred tax assets would be realized,  and,  accordingly,  at
that time, the Company removed the valuation allowance.

Liquidity and Capital Resources

At March 27, 2005, the Company had working  capital of $85.7 million,  including
cash and  equivalents and short-term  investments of $91.9 million,  compared to
working capital of $83.7 million,  including cash and equivalents and short-term
investments  of $103.4  million,  at June 27, 2004.  In addition to its cash and
short-term  investments,  at March  27,  2005 and June  27,  2004,  the  Company
maintained  approximately  $5.9  million  and  $8.3  million,  respectively,  of
long-term  investments,  consisting  primarily of investment grade corporate and
U.S. government securities.

Net cash  provided by operating  activities  of $7.4 million for the nine months
ended March 27, 2005 was primarily  attributable  to the Company's net income as
well as non-cash  charges of depreciation  and  amortization and deferred income
taxes,  offset  in  part by  seasonal  changes  in  working  capital,  including
receivables which increased in comparison to the prior year due to the timing of
the Easter  Holiday in relation to the  Company's  quarter end,  and  inventory,
which increased in preparation for the upcoming selling season.

Net cash used in investing activities of $13.0 million for the nine months ended
March 27, 2005 was primarily  attributable  to  acquisition  of The  Winetasting
Network  as well as capital  expenditures,  primarily  related to the  Company's
technology   infrastructure,   offset  in  part  by   maturities   of  long-term
investments.

Net cash used in financing  activities of $3.7 million for the nine months ended
March 27, 2005, resulted primarily from the acquisition of the Company's Class A
common  stock,  which was placed in  treasury,  as well as  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 options and purchase plan.


                                       13



At March 27, 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                              $4,621             $1,268          $2,728            $625                    -
Capital lease obligations                    2,159              1,599             560               -                    -
Operating lease obligations                 10,876              3,250           4,034           1,476               $2,116
Sublease obligations                         9,236              2,453           3,688           1,994                1,101
Other cash obligations (*)                     127                127               -               -                    -
Purchase commitments (**)                   10,807             10,807               -               -                    -
                                        -----------    ---------------    ------------   -------------     ----------------
     Total                                 $37,826            $19,504         $11,010          $4,095               $3,217
                                        ===========    ===============    ============   =============     ================


(*) Other cash obligations include $0.1 million of franchise lease guarantees.
(**) Purchase commitments consist primarily of  inventory and equipment purchase
orders made in the ordinary course of business

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

                                       14


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 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
Statement No. 123R,  "Share-Based Payment" (SFAS 123R), which requires companies
to measure and recognize  compensation  expense for all stock-based  payments at
fair value.  SFAS 123R is effective for years beginning after June 15, 2005, and
will be adopted by the Company  beginning with the first quarter of fiscal 2006.
The Company currently uses the  Black-Scholes  model to value its options and is
currently  assessing  which  model  will be used in the  future,  as well as the
impact  that SFAS 123R will have on its  results  of  operations  and  financial
position.  See Employee Stock Incentive Plans, above for information  related to
the pro forma effect on reported net income and net income per share of applying
the fair value  recognition  provisions  of the previous  Statement of Financial
Accounting  Standards (SFAS) 123,  "Acounting for Stock Based  Compensation," to
stock-based employee compensation.










                                       15




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 27,
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

         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

               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.
































                                       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: May 5, 2005                             /s/ James F. McCann
- -------------------------                    -----------------------------------
                                             James F. McCann
                                             Chief Executive Officer
                                             Chairman of the Board of Directors
                                             (Principal Executive Officer)




Date: May 5, 2005                             /s/ William E. Shea
- -------------------------                    -----------------------------------
                                             William E. Shea
                                             Senior Vice President Finance and
                                             Administration (Principal Financial
                                             and Accounting Officer)

























                                       18