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

                                    FORM 10-Q/A



            X QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
           ---           SECURITIES EXCHANGE ACT OF 1934
                For the quarterly period ended December 29, 2002


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

                           Commission File No. 0-26841

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

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

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

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

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

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

                                 Yes (X) No ( )

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

                                   28,398,260
                                   ----------
  (Number of shares of Class A common stock outstanding as of February 5, 2003)

                                   37,199,915
                                   ----------
  (Number of shares of Class B common stock outstanding as of February 5, 2003)




                             1-800-FLOWERS.COM, Inc.

                                    FORM 10-Q
                  FOR THE THREE MONTHS ENDED DECEMBER 29, 2002


                                      INDEX
                                                                          Page
                                                                         ------
Part I.     Financial Information
------
  Item 1.   Consolidated Financial Statements:

            Consolidated Balance Sheets - December 29, 2002
            (Unaudited) and June 30, 2002                                  1

            Consolidated Statements of Operations (Unaudited) -
            Three and Six Months Ended December 29, 2002
            and December 30, 2001                                          2

            Consolidated Statements of Cash Flows (Unaudited) -
            Six Months Ended December 29, 2002 and December 30,
            2001                                                           3

            Notes to Consolidated Financial Statements (Unaudited)         4


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

  Item 3.   Quantitative and Qualitative Disclosures About Market Risk    12

  Item 4.   Controls and Procedures                                       12


Part II.    Other Information

  Item 1.   Legal Proceedings                                             13

  Item 2.   Changes in Securities and Use of Proceeds                     13

  Item 3.   Defaults upon Senior Securities                               13

  Item 4.   Submission of Matters to a Vote of Security Holders           13

  Item 5.   Other Information                                             13

  Item 6.   Exhibits and Reports on Form 8-K                              13

Signatures                                                                14

Certifications                                                            15








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


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



                                                                                                      

                                                                                       December 29,    June 30,
                                                                                           2002         2002
                                                                                      ----------------------------
                                                                                       (unaudited)

 Assets
 Current assets:
  Cash and equivalents                                                                  $ 71,149        $ 40,601
  Short-term investments                                                                  10,953          22,798
  Receivables, net                                                                        15,367           9,345
  Inventories                                                                             20,408          15,647
  Prepaid and other                                                                        2,837           2,220
                                                                                       -------------   ------------
     Total current assets                                                                120,714          90,611

 Property, plant and equipment, net                                                       46,747          51,002
 Investments                                                                               1,367           9,591
 Capitalized investment in leases                                                            371             465
 Goodwill                                                                                 37,825          37,772
 Other intangibles, net                                                                    3,527           4,074
 Other assets                                                                             12,859          13,642
                                                                                       -------------   ------------
 Total assets                                                                           $223,410        $207,157
                                                                                       =============   ============


 Liabilities and stockholders' equity
 Current liabilities:
  Accounts payable and accrued expenses                                                 $ 77,471        $ 64,156
  Current maturities of long-term debt and obligations under capital leases                2,950           3,154
                                                                                       -------------   ------------
     Total current liabilities                                                            80,421          67,310
 Long-term debt and obligations under capital leases                                      10,708          12,244
 Other liabilities                                                                         5,248           3,695
                                                                                       -------------   ------------
 Total liabilities                                                                        96,377          83,249
 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,
    28,390,715 and 28,319,677 shares issued at December 29, 2002 and June 30,
    2002, respectively                                                                       284             283
  Class B common stock, $.01 par value, 200,000,000 shares authorized,
    42,479,915 and 42,480,925 shares issued at December 29, 2002 and June 30,
    2002, respectively                                                                       425             425
  Additional paid-in capital                                                             246,828         246,497
  Retained deficit                                                                      (117,396)       (120,189)
  Treasury stock, at cost-52,800 Class A and 5,280,000 Class B shares                     (3,108)         (3,108)
                                                                                       -------------   ------------
     Total stockholders' equity                                                          127,033         123,908
                                                                                       -------------   ------------
Total liabilities and stockholders' equity                                              $223,410        $207,157
                                                                                       =============   ============


See accompanying notes.






                                                 1




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


                                                                                                                 
                                                                                Three Months Ended             Six Months Ended
                                                                            --------------------------   ---------------------------
                                                                              December      December       December       December
                                                                              29, 2002      30, 2001       29, 2002       30, 2001
                                                                            -------------- -----------   -------------  ------------
Net revenues                                                                  $197,429      $162,325       $286,654       $241,494
Cost of revenues                                                               107,335        91,626        159,882        139,503
                                                                            -------------- -----------   -------------  ------------
Gross profit                                                                    90,094        70,699        126,772        101,991
Operating expenses:
 Marketing and sales                                                            64,978        54,945         93,931         81,576
 Technology and development                                                      3,415         3,532          6,993          7,222
 General and administrative                                                      7,462         7,065         14,869         13,979
 Depreciation and amortization                                                   4,068         3,767          8,097          7,361
                                                                            -------------- -----------   -------------  ------------
   Total operating expenses                                                     79,923        69,309        123,890        110,138
                                                                            -------------- -----------   -------------  ------------
Operating income (loss)                                                         10,171         1,390          2,882         (8,147)
Other income (expense):
 Interest income                                                                   284           735            635          1,659
 Interest expense                                                                 (262)         (314)          (576)          (612)
 Other, net                                                                       (106)           (1)          (148)           (36)
                                                                            -------------- -----------   -------------  ------------
    Total other income (expense)                                                   (84)          420            (89)         1,011
                                                                            -------------- -----------   -------------  ------------
Net income (loss)                                                              $10,087        $1,810         $2,793        $(7,136)
                                                                            ============== ===========   =============  ============

Basic and diluted net income (loss) per common share                             $0.15         $0.03          $0.04         $(0.11)
                                                                            ============== ===========   =============  ============
Weighted average shares used in the calculation of net income
(loss) per common share:

 Basic                                                                          65,522        64,401         65,500         64,357
                                                                            ============== ===========   =============  ============
 Diluted                                                                        67,804        67,753         67,704         64,357
                                                                            ============== ===========   =============  ============

See accompanying notes.















                                                 2





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


                                                                                                     
                                                                                           Six Months Ended
                                                                                    --------------------------------
                                                                                     December 29,      December 30,
                                                                                        2002              2001
                                                                                    --------------    --------------
 Operating activities:
 Net income (loss)                                                                         2,793           ($7,136)
 Reconciliation of net income (loss) to net cash provided by operations:
  Depreciation and amortization                                                            8,097             7,361
  Bad debt expense                                                                           317               300
  Other non-cash items                                                                       187               376
  Changes in operating items:
    Receivables                                                                           (6,339)           (3,565)
    Inventories                                                                           (4,761)             (185)
    Prepaid and other                                                                       (617)              (95)
    Accounts payable and accrued expenses                                                 13,315             8,752
    Other assets                                                                             648             2,130
    Other liabilities                                                                      1,553                78
                                                                                    --------------    --------------
  Net cash provided by operating activities                                               15,193             8,016

 Investing activities:
 Purchase of investments                                                                 (18,364)                -
 Sale of investments                                                                      38,434               990
 Capital expenditures, net of non-cash expenditures                                       (3,522)           (6,704)
 Other                                                                                       132               137
                                                                                    --------------    --------------
  Net cash provided by (used in) investing activities                                     16,680            (5,577)

 Financing activities:
 Proceeds from employee stock options/stock purchase plan                                    333               752
 Repayment of notes payable and bank borrowings                                             (466)             (407)
 Payment of capital lease obligations                                                     (1,192)             (877)
                                                                                    --------------    --------------
  Net cash used in financing activities                                                    (1,325)             (532)
                                                                                    --------------    --------------
 Net change in cash and equivalents                                                        30,548             1,907
 Cash and equivalents:
  Beginning of period                                                                      40,601            63,896
                                                                                    --------------    --------------
  End of period                                                                           $71,149           $65,803
                                                                                    ==============    ==============

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 six months ended December 29, 2002 are not  necessarily  indicative of
the results that may be expected for the fiscal year ending June 29, 2003.

The balance sheet information at June 30, 2002 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 30, 2002.

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 (Loss)

For the three and six months ended December 29, 2002 and December 30, 2001, the
Company's comprehensive income (losses) were equal to the respective net income
(losses) for each of the periods presented.

Note 2 - Acquisition of Selected Assets of The Popcorn Factory

On May 3, 2002,  the Company  extended  the breadth of its gourmet  food product
assortment  when it completed the acquisition of selected  operating  assets and
liabilities of The Popcorn Factory, Inc. ("The Popcorn Factory"), a manufacturer
and direct  marketer of premium  popcorn and specialty food gifts.  The purchase
price of  approximately  $12.6  million,  including  $0.3 million of transaction
costs,  was  comprised  of $7.3  million  used to retire The  Popcorn  Factory's
outstanding  debt and the issuance of 353,003  shares of the  Company's  Class A
common  stock,  valued at  approximately  $5.0  million,  based upon the average
closing  price  of the  Company's  common  stock on the date of and the two days
preceding and  following the closing of the  transaction.  The  acquisition  was
accounted for as a purchase and,  accordingly,  acquired  assets and liabilities
are  recorded at their fair  values,  and the  operating  results of The Popcorn
Factory have been included in the Company's  consolidated  results of operations
since the date of acquisition.

Pro forma Results of Operations

The following  unaudited pro forma consolidated  financial  information has been
prepared as if the acquisition of The Popcorn  Factory  business had taken place
at the  beginning  of  fiscal  year  2002.  The  following  unaudited  pro forma
information is not necessarily indicative of the results of operations in future
periods or results  that would have been  achieved  had the  acquisition  of The
Popcorn Factory taken place at the beginning of the period presented.

                                                                                 
                                                                         Six Months Ended
                                                                  -------------------------------------
                                                                    December 29,     December 30,
                                                                       2002             2001
                                                                  ----------------   ------------------
                                                                  (in thousands, except per share data)

         Net revenues                                                  $286,654         $266,633
         Operating income (loss)                                          2,882           (8,139)
         Net income (loss)                                                2,793           (7,444)
         Basic and diluted net income (loss) per common share             $0.04           ($0.12)


                                                 4



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


Note 3 - Goodwill and Intangible Assets

The Company's goodwill and intangible assets consist of the following:

                                                                                             

                                                       December 29, 2002                         June 30, 2002
                                            ------------------------------------- -------------------------------------
                                               Gross                                 Gross
                              Amortization   Carrying     Accumulated               Carrying    Accumulated
                                 Period       Amount      Amortization      Net      Amount     Amortization      Net
                             -------------- -----------  ------------- ---------- ----------- --------------- ----------
                                                                     (in thousands)

Goodwill                           -           $51,730        $13,905    $37,825     $51,677        $13,905     $37,772
                                            ===========  ============= ========== =========== ==========================
Intangible assets with
determinable lives
   Investment in licenses    14 - 16 years      $4,927         $2,630     $2,297      $4,927         $2,468      $2,459
   Customer lists                  3 years         910            202        708         910             51         859
   Technology                      3 years       1,659         1 ,659          -       1,659          1,428         231
   Other                          20 years         171            125         46         171            122          49
                                            -----------  ------------- ---------- ----------- --------------------------
                                                 7,667          4,616      3,051       7,667          4,069       3,598

Trademarks with
indefinite lives                   -               480              4        476         480              4         476
                                            -----------  ------------- ---------- ----------- --------------- ----------
Total identifiable
intangible assets                               $8,147         $4,620     $3,527      $8,147         $4,073      $4,074
                                            ===========  ============= ========== =========== ==========================


Estimated amortization expense is as follows: fiscal 2003: $0.9 million, fiscal
2004: $0.6 million, fiscal 2005: $0.6 million, fiscal 2006: $0.3 million, fiscal
2007: $0.3 million, and thereafter: $1.4 million.

Note 4 - Long-Term Debt

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

                                                                                       
                                                                            December      June 30,
                                                                            29, 2002        2002
                                                                          -----------    -----------
                                                                                 (in thousands)

Commercial notes and revolving credit lines                                   $6,541          $7,380
Seller financed acquisition obligations                                          201             202
Obligations under capital leases                                               6,916           7,816
                                                                          -----------    -----------
                                                                              13,658          15,398
Less current maturities of long-term debt and obligations under
 capital leases                                                                2,950           3,154
                                                                          -----------    -----------
                                                                             $10,708         $12,244
                                                                          ===========    ===========






                                                 5



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


Note 5 - Net Income (Loss) Per Common Share

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

                                                                                                                   
                                                                       Three Months Ended                 Six Months Ended
                                                                 --------------------------------  ------------------------------
                                                                     December        December        December         December
                                                                     29, 2002        30, 2001        29, 2002         30, 2001
                                                                 ---------------  ---------------  ---------------  -------------
                                                                               (in thousands, except per share data)
Numerator:
   Net income (loss)                                                  $10,087          $1,810          $2,793          ($7,136)
                                                                 ===============  ===============  ===============  =============
Denominator:
   Weighted average shares outstanding                                 65,522          64,401          65,500           64,357
   Effect of dilutive securities:
       Employee stock options                                           2,282           3,352           2,204                -
                                                                 ---------------  ---------------  ---------------  -------------
Adjusted weighted-average shares and assumed
    conversations                                                      67,804          67,753          67,704           64,357
                                                                 ===============  ===============  ===============  =============

Basic and diluted net income (loss) per common share                    $0.15           $0.03           $0.04           ($0.11)
                                                                 ===============  ===============  ===============  =============



Note 6 - Commitments and Contingencies

Legal Proceedings

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


















                                                 6


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

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

Overview

1-800-FLOWERS.COM  helps  millions of customers  connect to the people they care
about with a broad range of thoughtful gifts, award-winning customer service and
its unique technology and fulfillment infrastructure. The Company's product line
- including  flowers,  plants,  gourmet foods,  candies,  gift baskets and other
unique  gifts - is  available  to  customers  around the world via: the Internet
(www.1800flowers.com);  by calling 1-800-FLOWERS(R)  (1-800-356-9377) 24 hours a
day;  or by visiting  one of the  Company-operated  or  franchised  stores.  The
Company's collection of thoughtful gifting brands includes home decor and garden
merchandise   from   Plow  &   Hearth(R)   (phone:   1-800-627-1712   and   web:
www.plowandhearth.com),  premium  popcorn  and other food gifts from The Popcorn
Factory(R)(phone:  1-800-541-2676 and web:  www.thepopcornfactory.com),  gourmet
food products from  GreatFood.com(R)  (www.greatfood.com),  and children's gifts
from HearthSong(R) (www.hearthsong.com) and Magic Cabin(R) (www.magiccabin.com).

The  Company  achieved  profitability  during  the  three and six  months  ended
December 29, 2002 and expects to be profitable for the full year of fiscal 2003.
However,   the  Company's  prospects  for  maintaining   profitability  must  be
considered  in  light  of  risks,   uncertainties,   expenses  and  the  current
challenging  retail and geo-political  environment,  as well as those more fully
described under the caption "Risk Factors that May Affect Future Results" within
the  Company's  Annual  Report on Form 10-K for the  fiscal  year ended June 30,
2002.

Results of Operations

Net Revenues

                                                                                                     
                                                Three Months Ended                               Six Months Ended
                                  ------------------------------------------------ ---------------------------------------------
                                     December        December                        December        December
                                     29,  2002       30, 2001        % Change        29, 2002        30, 2001       % Change
                                  --------------- ---------------- --------------- --------------  -------------  --------------
                                                                   (in thousands)

     Net revenues:
       Telephonic                     $113,999        $93,550           21.9%        $156,530        $134,517         16.4%
       Online                           75,750         60,497           25.2%         116,550          92,837         25.5%
       Retail/fulfillment                7,680          8,278           (7.2%)         13,574          14,140         (4.0%)
                                  --------------- ----------------                 --------------  -------------
     Total net revenues               $197,429       $162,325           21.6%        $286,654        $241,494         18.7%
                                  =============== ================                 ==============  =============


Net revenues consist primarily of the selling price of the merchandise,  service
or outbound shipping charges, less discounts, returns and credits. The Company's
combined  telephonic  and online  revenue growth during the three and six months
ended  December  29, 2002 was due  primarily  to an  increase  in order  volume,
resulting  from  increased  effectiveness  of the Company's  marketing  efforts,
strong brand name  recognition  and the  continued  expansion of its  non-floral
product  offerings  such as plants,  candies and gourmet  foods,  including  the
Popcorn  Factory  line of products  which was  acquired in May 2002,  as well as
items  for the home and  garden,  children's  toys and  other  specialty  gifts.
Non-floral  gift  products  accounted  for  67.0%  and  58.6% of total  combined
telephonic  and  online  net  revenues  during  the three and six  months  ended
December 29, 2002, respectively,  as compared to 62.1% and 54.4% during the same
periods of the prior year.



                                                 7


During the three and six months ended  December  29, 2002 the Company  fulfilled
approximately 3,159,000 and 4,467,000 orders through its combined telephonic and
online sales channels,  an increase of 37.8% and 30.3% over the respective prior
year periods.  This growth  resulted from increases in both online order volume,
which  increased  34.9% and 31.5% during the three and six months ended December
29, 2002,  respectively,  in  comparison  to the prior year  periods,  driven by
traffic increases through the Company's  websites as well as through third party
portals,  and  telephonic  order  volume,  which during the three and six months
ended December 29, 2002 increased 40.1% and 29.4% over the respective prior year
periods,  resulting  primarily  from the  acquisition  of the Company's  gourmet
popcorn product line in May 2002. The Company's  combined  telephonic and online
sales channels  average order value decreased 10.6% to $60.09 and 7.8% to $61.13
during the three and six months ended  December 29, 2002,  respectively,  due to
the  seasonal  impact of the  Popcorn  Factory  product  line  which has a lower
average order value.  The Company  intends to continue to drive  revenue  growth
through its online  business,  and continue the migration of its customers  from
the telephone to the Web for several  important  reasons:  (i) online orders are
less expensive to process than telephonic orders, (ii) online customers can view
the Company's full array of gift offerings  including  non-floral  gifts,  which
yield higher gross margin opportunities,  (iii) online customers can utilize all
of the  Company's  services,  such as the various gift search  functions,  order
status check and reminder  service,  thereby deepening the relationship with its
customers and leading to increased  order rates,  and (iv) when customers  visit
the  Company  online,  it provides an  opportunity  to interact  with them in an
electronic dialog via cost efficient e-mail marketing programs.

Retail/fulfillment revenues for the three and six months ended December 29, 2002
decreased in  comparison  to the same periods of the prior year,  primarily as a
result of  converting  certain  company  owned  retail  stores  into  franchised
operations.


                                                                                                    
Gross Profit

                                                Three Months Ended                               Six Months Ended
                                   ------------------------------------------  ---------------------------------------------
                                   December       December                        December       December
                                   29, 2002       30, 2001        % Change        29, 2002       30, 2001        % Change
                                 --------------  -------------  -------------  -------------  -------------  ---------------
                                                                 (in thousands)

     Gross profit                   $90,094        $70,699          27.4%         $126,772       $101,991         24.3%
     Gross margin %                  45.6%          43.6%                           44.2%          42.2%



Gross profit consists of net revenues less cost of revenues,  which is comprised
primarily  of florist  fulfillment  costs  (fees paid to florists  directly  and
through wire services that serve as  clearinghouses  for floral  orders,  net of
wire service rebates),  the cost of floral and non-floral  merchandise sold from
inventory or through third parties,  and associated costs including  inbound and
outbound  shipping  charges.  Additionally,  cost of revenues  include labor and
facility costs related to direct-to-consumer  merchandise production operations,
as well as  facility  costs on  properties  that  are  sublet  to the  Company's
franchisees.  Gross  profit  increased  during  the three and six  months  ended
December  29,  2002,  in  comparison  to the same  periods  of the  prior  year,
primarily  as a result of increased  order  volume and an improved  gross margin
percentage.  Gross margin  percentage  increased by 200 basis points during both
the three and six months ended December 29, 2002, due to the continued growth of
non-floral product sales,  which was further  complemented by the acquisition of
the Popcorn  Factory line of products in May 2002,  which generate  higher gross
margins,  improvements  in product  shipping  costs,  inventory  management  and
product sourcing,  and an increase in the Company's service charge,  aligning it
with industry  norms.  In addition,  the Company's  continued  focus on customer
service further  enhanced the gross margin  percentage  through stricter quality
control  standards and  enforcement  methods,  implemented in fiscal 2002,  that
reduced the rate of credits/returns and replacements.

As the Company continues to expand its higher margin,  non-floral business,  the
Company  expects that gross margin  percentage,  while varying by quarter due to
seasonal changes in product mix, will continue to increase.



                                                 8


                                                                                                  
Marketing and Sales Expense
                                             Three Months Ended                                Six Months Ended
                                 ----------------------------------------------  ---------------------------------------------
                                   December       December                         December       December
                                   29, 2002       30, 2001          % Change       29, 2002       30, 2001        % Change
                                 --------------  ---------------  -------------  -------------  -------------  ---------------
                                                                (in thousands)

     Marketing and sales            $64,978        $54,945            18.3%         $93,931        $81,576          15.1%
     Percentage of net revenues      32.9%          33.8%                            32.8%          33.8%


Marketing and sales expense  consists  primarily of advertising  and promotional
expenditures,   catalog  costs,  online  portal  agreements,  retail  store  and
fulfillment  operations  (other  than costs  included in cost of  revenues)  and
customer  service  center  expenses,  as well as the  operating  expenses of the
Company's   departments   engaged  in  marketing,   selling  and   merchandising
activities.  Marketing  and sales  expenses  decreased  as a  percentage  of net
revenues  during the three and six months ended  December 29, 2002,  compared to
the same periods of the prior fiscal year as a result of targeted cost-effective
online  advertising,  coupled  with the  Company's  strong  brand name and order
processing   cost   reduction   initiatives.   As  a  result  of  the  Company's
cost-efficient  customer  retention  programs,  of the  2,240,000  and 3,141,000
customers who placed  orders during the three and six months ended  December 29,
2002,  respectively,  approximately 46.9% and 47.7% represented repeat customers
as  compared  to 46.4%  and  47.2% 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 1,191,000 and
1,684,000 new customers during the three and six months ended December 29, 2002,
respectively.

In order to continue  to execute  its  business  plan,  the  Company  expects to
continue to prudently  invest in its  marketing and sales efforts to acquire new
customers,  while also leveraging its already significant  customer base through
cost effective, customer retention initiatives. Such spending will be within the
context of the Company's overall marketing plan, which is continually  evaluated
and revised to reflect the results of the Company's most recent market research,
including  changing  economic  conditions,  and  seeks  to  determine  the  most
cost-efficient use of the Company's marketing dollars.  Such evaluation includes
the ongoing review of the Company's  strategic  relationships  with its internet
portal  providers  to ensure  that  these  relationships  continue  to  generate
cost-effective  incremental volume. Although the Company believes that increased
spending in the area of marketing and sales will be necessary for the Company to
continue to grow its  revenues, the Company  expects  that  marketing  and sales
expense will continue to decline as a percentage of net revenues.

Technology and Development Expense

                                                                                                    
                                                Three Months Ended                              Six Months Ended
                                  ---------------------------------------------- ---------------------------------------------
                                    December      December                        December       December
                                    29, 2002      30, 2001          % Change      29, 2002       30, 2001        % Change
                                  -------------  ---------------  -------------  -------------  -------------  ---------------
                                                                (in thousands)

Technology and development            $3,415        $3,532            (3.3%)        $6,993         $7,222         (3.2%)
Percentage of net revenues             1.7%          2.2%                            2.4%           3.0%


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.  Technology and development  expense decreased
during the three and six months  ended  December 29, 2002 in  comparison  to the
same periods of the prior year as a result of cost-efficiencies realized by both
in-sourcing technology applications and bringing the Company's disaster recovery
web-hosting platform in-house. Internalizing the Company's development functions
has  enabled  the   Company  to  cost   effectively   enhance  the  content  and
functionality  of its Web sites and improve  the  performance  of the  Company's
fulfillment and database systems, while adding improved operational  flexibility
and supplemental  back-up and system redundancy.  These efficiencies were offset
in part by the incremental  technology costs associated with The Popcorn Factory
integration in preparation for the Holiday selling season.  During the three and
six months ended December 29, 2002, the Company  expended $5.4 million and $10.5
million,  respectively, on technology and development, of which $2.0 million and
$3.5 million has been capitalized.

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

                                                 9

investments  in the  Company's  current  technology  platform  will mitigate the
effect  of  incremental  costs  expected  to be  incurred  as a  result  of  the
acquisition of The Popcorn Factory in May 2002.

General and Administrative Expense

                                                                                                  
                                                Three Months Ended                              Six Months Ended
                                   ---------------------------------------------  ---------------------------------------------
                                     December        December                       December       December
                                     29, 2002        30, 2001         % Change      29, 2002       30, 2001        % Change
                                   -------------  ---------------  -------------  -------------  -------------  ---------------
                                                                 (in thousands)

General and administrative             $7,462          $7,065           5.6%         $14,869        $13,979          6.4%
Percentage of net revenues              3.8%            4.4%                           5.2%           5.8%


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.  The increase in general and  administrative
expense  during the three and six months ended  December 29, 2002, in comparison
to the same periods of the prior year, was primarily attributable to incremental
costs  associated  with the  operation of The Popcorn  Factory,  acquired in May
2002, and increased  insurance costs  resulting from overall market  conditions,
partially offset by various cost reduction initiatives.

The Company believes that its current general and administrative  infrastructure
is sufficient to support existing requirements and, as such, while increasing in
absolute  dollars due primarily to the  incremental  costs  associated  with the
operation of recently acquired businesses,  general and administrative  expenses
are  expected to  continue  to decline as a  percentage  of net  revenues,  on a
seasonally adjusted basis.

Depreciation and Amortization Expense

                                                                                                  
                                                 Three Months Ended                             Six Months Ended
                                    -------------------------------------------  ---------------------------------------------
                                     December      December                       December       December
                                     29, 2002      30, 2001          % Change     29, 2002       30, 2001        % Change
                                   ------------  ---------------  -------------  -------------  -------------  ---------------
                                                                 (in thousands)

Depreciation and amortization          $4,068        $3,767             8.0%        $8,097         $7,361          10.0%
Percentage of net revenues              2.1%          2.3%                           2.8%           3.0%



The increase in depreciation and  amortization  expense during the three and six
months ended  December 29, 2002,  in comparison to the same periods of the prior
year, was primarily the result of the additional  depreciation  and amortization
associated with The Popcorn Factory,  acquired in May 2002, as well as increased
capital expenditures.

Other Income (Expense)

                                                                                                   
                                                 Three Months Ended                             Six Months Ended
                                    -------------------------------------------  ---------------------------------------------
                                     December        December                      December       December
                                     29, 2002        30, 2001       % Change       29, 2002       30, 2001        % Change
                                    ------------   -------------  -------------  -------------  -------------  ---------------
                                                                (in thousands)

Interest income                         $284           $735          (61.4%)        $635           $1,659         (61.7%)
Interest expense                        (262)          (314)         (16.6%)        (576)            (612)         (5.9%)
Other                                   (106)            (1)           -            (148)             (36)        311.1%
                                    ------------   -------------                 -------------  -------------
                                        $(84)          $420         (120.0%)        $(89)          $1,011        (108.8%)
                                    ============   =============                 =============  =============

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)  for the three and six  months  ended
December  29,  2002  was  primarily  due to the  decline  in  invested  cash and



                                                 10

investment  balances in order to fund operations,  capital  expenditures and the
acquisition  of The  Popcorn  Factory  in May 2002,  as well as a decline of the
Company's average rate of return on its investments due to market conditions.

Income Taxes

During the three and six months  ended  December  29, 2002 and the three  months
ended December 30, 2001, the Company provided no income tax provision due to the
availability  of net operating  loss  carryforwards.  Additionally,  for the six
months ended  December 30, 2001,  no income tax benefit has been recorded as all
available loss carrybacks  have been fully utilized.  The Company has provided a
full  valuation  allowance  against the  remaining  portion of its  deferred tax
asset,  consisting  primarily of net operating  losses,  because of  uncertainty
regarding its future realization.

Liquidity and Capital Resources

At  December  29,  2002,  the  Company  had  working  capital of $40.3  million,
including  cash and  equivalents  and  short-term  investments of $82.1 million,
compared to working capital of $23.3 million, including cash and equivalents and
short-term  investments  of $63.4  million,  at June 30,  2002.  The increase in
working capital  resulted  primarily from earnings,  adjusted for non-cash items
primarily consisting of depreciation and amortization, as well as maturities of
long-term  investments,  offset in part by capital expenditures and repayment of
long-term  debt and  capital  lease  obligations.  In  addition  to its cash and
short-term  investments,  the Company maintained  approximately $1.4 million and
$9.6 million of long-term investments,  consisting primarily of investment grade
corporate and U.S. government securities.

Net cash  provided by operating  activities  of $15.2 million for the six months
ended December 29, 2002 was primarily  attributable to net income,  adjusted for
non-cash  charges of  depreciation  and  amortization,  and seasonal  changes in
working capital.

Net cash  provided by investing  activities  of $16.7 million for the six months
ended  December  29,  2002  was  principally  comprised  of  the  maturities of
longer-term  investments,  reduced  by  capital  expenditures  related  to  the
Company's technology infrastructure.

Net cash used in financing  activities was $1.3 million for the six months ended
December 29, 2002,  resulting  primarily from repayments 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's material capital commitments consist of:

     o  obligations outstanding under capital and operating leases (including
        guarantees of $0.5 million), as well as commercial notes related to
        obligations arising from, and collateralized by, the underlying assets
        of the Company's warehousing/fulfillment facility in Madison, Virginia
        (fiscal 2003: $6.8 million, fiscal 2004: $10.2 million, fiscal 2005:
        $8.9 million, fiscal 2006: $5.2 million, fiscal 2007: $3.2 million,
        fiscal 2008: $1.6 million, and thereafter: $9.4 million);
     o  online marketing agreements ($9.2 million); and
     o  inventory commitments ($10.2 million).

On September 16, 2001, the Company's Board of Directors  approved the repurchase
of up to $10.0  million  of the  Company's  Class A common  stock.  Although  no
repurchases  have been made as of February 5, 2003, 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.

Critical Accounting Policies and Estimates

The Company's discussion and analysis of its financial statements and results of
operations are based upon the Company's consolidated financial statements, 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,  revenue 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

                                                 11

these estimates under different  assumptions or conditions.  Management believes
the following critical accounting policies,  among others, affects the Company's
more significant judgments and estimates used in preparation of its consolidated
financial statements.

Revenue Recognition

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

Accounts Receivable

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

Inventory

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

Goodwill and Other Intangible Assets

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

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


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  and,  secondarily,
certain of its financing  arrangements.  Under its current policies, the Company
does not use interest rate derivative instruments to manage exposure to interest
rate changes.

ITEM 4.  CONTROLS AND PROCEDURES

(a) Evaluation of disclosure controls and procedures

    For purposes of rule 13a-14 and 15d-14 of the Securities Exchange Act of
    1934 ("Exchange Act") the term "disclosure controls and procedures" refers
    to the controls and other procedures of a company that are designed to
    ensure that information required to be disclosed by a company in the reports
    that it files under the Exchange Act is recorded, processed, summarized and
    reported within required time periods. Within 90 days prior to the date of
    this report ("Evaluation Date"), the Company carried out an evaluation under
    the supervision and with the participation of the Company's Chief Executive
    Officer and its Chief Financial Officer of the effectiveness of the design
    and operation of its disclosure controls and procedures. Based on that
    evaluation, the Company's Chief Executive Officer and Chief Financial
    Officer have concluded that, as of the Evaluation Date, such controls and
    procedures were effective at ensuring that required information will be
    disclosed on a timely basis in our periodic reports filed under and pursuant
    to the Exchange Act.

(b) Changes in internal controls

     There were no significant  changes to our internal  controls or in other
     factors that could significantly affect our  internal controls  subsequent
     to the Evaluation Date.

                                                 12


PART II. - OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

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

ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS

         Not applicable.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

         Not applicable.

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

         The Company's Annual Meeting of Stockholders was held on December 4,
         2002.

         The following nominees were elected as directors, each to serve until
         the 2005 annual meeting or until their respective successors shall have
         been duly elected and qualified, by the vote set forth below:

                                                                                           
         Nominee                                        For                                       Withheld
         ----------------------------    -----------------------------------      ------------------------------------------
         James F. McCann                            379,178,211                                   4,350,936
         Christopher G. McCann                      378,787,486                                   4,741,661
         T. Guy Minetti                             378,789,961                                   4,739,186

         The  following  Directors  who were not  nominees  for  election  at
         this Annual Meeting will continue to serve on the Board of Directors of
         the Company: Jeffrey C. Walker, Kevin J. O'Connor, Lawrence V. Calcano,
         John J. Conefry, Mary Lou Quinlan and Leonard J.  Elmore.

         The  proposal  to  ratify  the  selection  of  Ernst &  Young  LLP,
         independent public  accountants,  as auditors of the Company for the
         fiscal year ending June 29, 2003 was approved by the vote set forth
         below:

                   For                                Against                                      Abstain
         -------------------------       -----------------------------------      ------------------------------------------
               383,137,433                            388,226                                       3,488


ITEM 5.  OTHER INFORMATION

         Not applicable.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

         (a) Exhibits.

             99.1 Certification  by James F. McCann,  Chief  Executive  Officer,
                  pursuant to 18 U.S.C.  Section  1350,  as adopted pursuant
                  to Section 906 of the Sarbanes-Oxley Act of 2002.

             99.2 Certification  by William E. Shea,  Chief  Financial  Officer,
                  pursuant to 18 U.S.C.  Section  1350,  as adopted pursuant
                  to Section 906 of the Sarbanes-Oxley Act of 2002.

         (b) Reports on Form 8-K

             On October 21, 2002, the Company filed a report on Form 8-K
             announcing that John J. Conefry, Jr., Vice Chairman of Astoria
             Financial Corporation and Chairman of the Board of Trustees of
             Hofstra University, was added to the board of directors on
             Friday, October 18, 2002.

             On November 18, 2002, the Company filed a report on Form 8-K
             announcing that Leonard J. Elmore, President and CEO of Test
             University, a leading provider of web-based test and educational
             solutions, was added to the Company's board of directors.



                                                 13


                                   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 14, 2003                         /s/ James F. McCann
------------------------                    -----------------------------
                                            James F. McCann
                                            Chief Executive Officer
                                            Chairman of the Board of Directors
                                            (Principal Executive Officer)




Date:  May 14, 2003                          /s/ William E. Shea
------------------------                    -----------------------------
                                            William E. Shea
                                            Senior Vice President Finance and
                                            Administration (Principal Financial
                                            and Accounting Officer)























                                                 14


                                 CERTIFICATIONS
                                 --------------


I, James McCann, certify that:

    (1)  I have reviewed this quarterly report on Form 10-Q of
         1-800-FLOWERS.COM, Inc.;

    (2)  Based on my knowledge, this quarterly report does not contain any
         untrue statement of a material fact or omit to state a material fact
         necessary to make the statements made, in light of the circumstances
         under which such statements were made, not misleading with respect to
         the period covered by this quarterly report;

    (3)  Based on my knowledge, the financial statements, and other financial
         information included in this quarterly report, fairly present in all
         material respects the financial condition, results of operations and
         cash flows of the registrant as of, and for, the periods presented in
         this quarterly report;

    (4)  The registrant's other certifying officers and I are responsible for
         establishing and maintaining disclosure controls and procedures (as
         defined in Exchange Act Rules 13a-14 and 15d-14)for the registrant and
         have:

            (a) designed such disclosure controls and procedures to ensure that
                material information relating to the registrant, including its
                consolidated subsidiaries, is made known to us by others within
                those entities, particularly during the period in which this
                quarterly report is being prepared;

            (b) evaluated the effectiveness of the registrant's disclosure
                controls and procedures as of a date within 90 days prior to the
                filing of this quarterly report (the "Evaluation Date"); and

            (c) presented in this quarterly report our conclusions about the
                effectiveness of the disclosure controls and procedures based
                on our evaluation as of the Evaluation Date;

    (5)  The registrant's other certifying officers and I have disclosed, based
         on our most recent evaluation, to the registrant's auditors and the
         audit committee of registrant's board of directors:

            (a) all significant deficiencies in the design or operation of
                internal controls which could adversely affect the registrant's
                ability to record, process, summarize and report financial data
                and have identified for the registrant's auditors any material
                weaknesses in internal controls; and

            (b) any fraud, whether or not material, that involves management or
                other employees who have a significant role in the registrant's
                internal controls; and

    (6)  The registrant's other certifying officers and I have indicated in this
         quarterly report whether there were significant changes in internal
         controls or other factors that could significantly affect internal
         controls subsequent to the date of our most recent evaluation,
         including any corrective actions with regard to significant
         deficiencies and material weaknesses.




Date:  February 12, 2003                    /s/ James F. McCann
-------------------------                  ------------------------------
                                           James F. McCann
                                           Chief Executive Officer
                                           Chairman of the Board of Directors
                                           (Principal Executive Officer)










                                                 15

I, William Shea, certify that:

    (1)  I have reviewed this quarterly report on Form 10-Q of
         1-800-FLOWERS.COM, Inc.;

    (2)  Based on my knowledge, this quarterly report does not contain any
         untrue statement of a material fact or omit to state a material fact
         necessary to make the statements made, in light of the circumstances
         under which such statements were made, not misleading with respect to
         the period covered by this quarterly report;

    (3)  Based on my knowledge, the financial statements, and other financial
         information included in this quarterly report, fairly present in all
         material respects the financial condition, results of operations and
         cash flows of the registrant as of, and for, the periods presented in
         this quarterly report;

    (4)  The registrant's other certifying officers and I are responsible for
         establishing and maintaining disclosure controls and procedures (as
         defined in Exchange Act Rules 13a-14 and 15d-14)for the registrant and
         have:

            (a) designed such disclosure controls and procedures to ensure that
                material information relating to the registrant, including its
                consolidated subsidiaries, is made known to us by others within
                those entities, particularly during the period in which this
                quarterly report is being prepared;

            (b) evaluated the effectiveness of the registrant's disclosure
                controls and procedures as of a date within 90 days prior to the
                filing of this quarterly report (the "Evaluation Date"); and

           (c)  presented in this quarterly report our conclusions about the
                effectiveness of the disclosure controls and procedures based
                on our evaluation as of the Evaluation Date;

    (5)  The registrant's other certifying officers and I have disclosed, based
         on our most recent evaluation, to the registrant's auditors and the
         audit committee of registrant's board of directors:

            (a) all significant deficiencies in the design or operation of
                internal controls which could adversely affect the registrant's
                ability to record, process, summarize and report financial data
                and have identified for the registrant's auditors any material
                weaknesses in internal controls; and

            (b) any fraud, whether or not material, that involves management or
                other employees who have a significant role in the registrant's
                internal controls; and

    (6)  The registrant's other certifying officers and I have indicated in this
         quarterly report whether there were significant changes in internal
         controls or other factors that could significantly affect internal
         controls subsequent to the date of our most recent evaluation,
         including any corrective actions with regard to significant
         deficiencies and material weaknesses.



Date:  February 12, 2003                   /s/ William E. Shea
-------------------------                  ------------------------------
                                           William E. Shea
                                           Senior Vice President Finance and
                                           Administration (Principal Financial
                                           and Accounting Officer)












                                                 16