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

                                   FORM 10-Q/A

     (Mark One)
     [X]    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
            THE SECURITIES EXCHANGE ACT OF 1934

            For the quarterly period ended June 30, 2004

                                   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 Number: 000-23157

                         A.C. MOORE ARTS & CRAFTS, INC.
               --------------------------------------------------
               (Exact name of registrant as specified in charter)

              Pennsylvania                                     22-3527763
     -------------------------------                      -------------------
     (State or other jurisdiction of                       (I.R.S. Employer
      incorporation or organization)                      Identification No.)

                    500 University Court, Blackwood, NJ 08012
               ---------------------------------------------------
               (Address of principal executive offices) (Zip Code)

                                 (856) 228-6700
                         -------------------------------
                         (Registrant's telephone number,
                              including area code)

                                       N/A
             -------------------------------------------------------
             (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.
                                 [X]   Yes   [ ]   No

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

        Indicate the number of shares outstanding of each of the issuer's
classes of common stock, as of the latest practicable date:

               CLASS                          OUTSTANDING AT AUGUST 6, 2004
     --------------------------               -----------------------------
     Common Stock, no par value                        19,496,015



EXPLANATORY NOTE

As previously disclosed in our Form 8-K filed on March 3, 2005 and in our Form
10-K for the year ended December 31, 2004, following a review of our
lease-related accounting policies, we determined that our method of accounting
for leasehold improvements funded by landlord incentives or allowances (tenant
improvement allowances) and our method of accounting for rent holidays were not
in accordance with accounting principles generally accepted in the United States
of America. As a result, we have restated, by means of our Annual Report on Form
10-K for the year ended December 31, 2004, filed on March 16, 2005, our
consolidated balance sheet at December 31, 2003, and our consolidated statements
of income, cash flows, and shareholders' equity for the years ended December 31,
2003 and 2002. The restatement also affected periods prior to 2002. Note 2 to
the financial statements included in our 2004 Form 10-K shows the impact of the
restatement adjustments to retained earnings as of January 1, 2002, to reflect
the impact of the restatement on periods prior to 2002. For information on the
impact of the restatement on the years 2001 and 2000, reference is made to Item
6. Selected Financial Data in our 2004 Form 10-K. Concurrently with the filing
of this Form 10-Q/A, we are filing quarterly reports on Form 10-Q/A for the
quarterly periods March 31, 2004 and September 30, 2004 to reflect restated
amounts for the first and third quarters of 2004 and the comparable interim
periods in 2003.

We have historically accounted for tenant improvement allowances as a reduction
of the property, plant and equipment account on our balance sheet, amortized the
allowances as a reduction to depreciation expense in our income statement and
reflected the cash received within investing activities in our statement of cash
flows. FASB Technical Bulletin 88-1 ("FTB 88-1"), "Issues Relating to Accounting
for Leases," requires these allowances to be recorded as deferred rent
liabilities on the consolidated balance sheets and amortized as a reduction to
rent expense on the income statement. In addition, the cash received by us
should have been recorded as a component of operating activities on our
consolidated statements of cash flows. Depreciation of the leasehold improvement
begins effective with the opening of the store as we have accounted for it in
the past. However, amortization of the landlord allowance commences on the date
we have the right to control the use of the leased property, which is consistent
with the recording of rent expense as described below. Previously, we had
commenced amortization on the date the store was opened.

We have historically recognized rent holiday periods on a straight-line basis
over the lease term commencing with the opening date for each store. The period
during which the store was being fixtured and stocked with merchandise was
excluded from the straight-line rent schedule. FASB Technical Bulletin 85-3
("FTB 85-3"), "Accounting for Operating Leases with Scheduled Rent Increases,"
states that rent holidays should be recognized on a straight-line basis over the
lease term, which commences on the date we have the right to control the use of
the leased property. For us, this is generally one to three months prior to a
store opening date. The amount of rent expensed prior to store opening will be
included in "Pre-opening expenses" on our consolidated statements of income.

This Amendment No. 1 on Form 10-Q/A to our quarterly report on Form 10-Q for the
quarter ended June 30, 2004 ("Original Filing"), initially filed with the
Securities and Exchange Commission ("SEC") on August 9, 2004, is being filed to
reflect restatements of our consolidated balance sheet at June 30, 2004 and our
consolidated statements of income and consolidated cash flows for the three and
six month periods ended June 30, 2004 and 2003 and the notes related thereto.
For a more detailed description of these restatements, see Note 2, "Restatement
of Financial Statements" to the accompanying consolidated financial statements
and the section entitled "Restatement" in Management's Discussion and Analysis
of Financial Condition and Results of Operations contained in this Form 10Q/A.

For the convenience of the reader, this Form 10-Q/A includes the Original Filing
in its entirety. However, this Form 10-Q/A only amends and restates Items 1, 2, 
3 and 4 of Part I of the Original Filing and

                                        i


no other material information in the Original Filing is amended hereby. The
foregoing items have not been updated to reflect other events concerning our
business or financial condition occurring after the Original Filing or to modify
or update those disclosures affected by subsequent events. In addition, pursuant
to the rules of the SEC, Item 6 of Part II of the Original Filing has been
amended to contain currently-dated certifications from our Chief Executive
Officer and Chief Financial Officer, as required by Sections 302 and 906 of the
Sarbanes-Oxley Act of 2002. The certifications of our Chief Executive Officer
and Chief Financial Officer are attached to this Form 10-Q/A as Exhibits 31.1,
31.2 and 32, respectively.

                                       ii


                         A.C. MOORE ARTS & CRAFTS, INC.

                                TABLE OF CONTENTS



                                                                                                      PAGE
                                                                                                     NUMBER
                                                                                                     ------
                                                                                                      
PART I:       FINANCIAL INFORMATION

     Item 1.  Financial Statements (Unaudited)

                Consolidated Balance Sheets as of June 30, 2004 (Restated)
                and December 31, 2003.....................................................................1

                Consolidated Statements of Income for the three and six month periods
                ended June 30, 2004 and 2003 (Restated)...................................................2

                Consolidated Statements of Cash Flows for the six month periods ended
                June 30, 2004 and 2003 (Restated).........................................................3

                Notes to Consolidated Financial Statements................................................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.................................15

     Item 4.  Controls and Procedures....................................................................15

PART II:      OTHER INFORMATION

     Item 1.  Legal Proceedings..........................................................................16

     Item 2.  Changes in Securities, Use of Proceeds and Issuer Purchases of Equity Securities ..........16

     Item 3.  Defaults Upon Senior Securities............................................................16

     Item 4.  Submission of Matters to a Vote of Security Holders........................................16

     Item 5.  Other Information..........................................................................16

     Item 6.  Exhibits and Reports on Form 8-K...........................................................17

SIGNATURES...............................................................................................18


                                       iii


                          PART I FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

                         A.C. MOORE ARTS & CRAFTS, INC.
                           CONSOLIDATED BALANCE SHEETS
                             (dollars in thousands)



                                                                June 30,       December 31,
                                                                  2004             2003
                                                             --------------   --------------
                                                             (as restated,
                                                              See Note 2)
                                                              (unaudited)
                                                                        
                  ASSETS
Current assets:
  Cash and cash equivalents                                  $       34,013   $       43,700
  Marketable securities                                              13,396               --
  Inventories                                                       123,416          121,493
  Prepaid expenses and other current assets                           5,592            2,962
                                                             --------------   --------------
                                                                    176,417          168,155
Non-current assets:
  Marketable securities                                                  --           14,132
  Property and equipment, net                                        75,891           51,075
  Other assets                                                        1,768            1,801
                                                             --------------   --------------
                                                             $      254,076   $      235,163
                                                             ==============   ==============
    LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
  Current portion of long-term debt                          $        1,930   $          504
  Trade accounts payable                                             27,537           33,558
  Accrued payroll and payroll taxes                                   3,747            4,501
  Accrued expenses                                                    8,733           10,015
  Income taxes payable                                                  640            6,826
                                                             --------------   --------------
                                                                     42,587           55,404
                                                             --------------   --------------
Long-term liabilities:
  Long-term debt                                                     28,070               --
  Deferred tax liability                                              4,385            3,977
  Other long-term liabilities                                        10,836           10,523
                                                             --------------   --------------
                                                                     43,291           14,500
                                                             --------------   --------------
                                                                     85,878           69,904
                                                             --------------   --------------
SHAREHOLDERS' EQUITY

Preferred stock, no par value, 10,000,000 shares
 authorized, none issued

Common stock, no par value, 40,000,000 shares
 authorized; issued and outstanding 19,467,615 shares at
 June 30, 2004 and 19,357,541 at December 31, 2003                  106,399          105,023

Retained earnings                                                    61,799           60,236
                                                             --------------   --------------
                                                                    168,198          165,259
                                                             --------------   --------------
                                                             $      254,076   $      235,163
                                                             ==============   ==============


                 See accompanying notes to financial statements

                                        1


                         A.C. MOORE ARTS & CRAFTS, INC.
                        CONSOLIDATED STATEMENTS OF INCOME
                  (dollars in thousands, except per share data)
                                   (unaudited)



                                                                Three months ended                 Six months ended
                                                                     June 30,                           June 30,
                                                          ------------------------------    ------------------------------
                                                              2004             2003             2004             2003
                                                          -------------    -------------    -------------    -------------
                                                          (as restated,    (as restated,    (as restated,    (as restated,
                                                           See Note 2)      See Note 2)      See Note 2)      See Note 2)
                                                                                                 
Net sales                                                 $     101,194    $      93,686    $     212,663    $     185,638

Cost of sales (including buying and distribution costs)          61,852           58,893          131,391          117,310
                                                          -------------    -------------    -------------    -------------
Gross margin                                                     39,342           34,793           81,272           68,328
Selling, general and administrative expenses                     38,541           32,783           78,005           65,313
Store pre-opening expenses                                          380              478              968              882
                                                          -------------    -------------    -------------    -------------
Income from operations                                              421            1,532            2,299            2,133
  Net interest (income)                                            (123)            (118)            (243)            (227)
                                                          -------------    -------------    -------------    -------------
Income before income taxes                                          544            1,650            2,542            2,360
  Provision for income taxes                                        209              631              979              903
                                                          -------------    -------------    -------------    -------------
Net income                                                $         335    $       1,019    $       1,563    $       1,457
                                                          =============    =============    =============    =============

Basic net income per share                                $        0.02    $        0.05    $        0.08    $        0.08
                                                          =============    =============    =============    =============

Diluted net income per share                              $        0.02    $        0.05    $        0.08    $        0.07
                                                          =============    =============    =============    =============


                 See accompanying notes to financial statements

                                        2


                         A.C. MOORE ARTS & CRAFTS, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (dollars in thousands)
                                   (unaudited)



                                                         Six Months Ended
                                                             June 30,
                                                   ------------------------------
                                                       2004              2003
                                                   -------------    -------------
                                                   (as restated,    (as restated,
                                                    See Note 2)      See Note 2)
                                                              
Cash flows from operating activities:
Net income                                         $       1,563    $       1,457

Adjustments to reconcile net income to net cash
 (used in) operating activities:
  Depreciation and amortization                            3,988            3,440
  Provision for deferred income taxes                        408              693
  Changes in assets and liabilities:
    Inventories                                           (1,923)          (6,386)
    Prepaid expenses and other current assets             (2,630)          (1,860)
    Accounts payable, accrued payroll
     payroll taxes and accrued expenses                   (8,057)          (1,436)
    Income taxes payable                                  (5,304)          (2,141)
    Other long-term liabilities                              942            1,110
    Other                                                     33               30
                                                   -------------    -------------
Net cash used in operating activities                    (10,980)          (5,093)
                                                   -------------    -------------
Cash flows from investing activities:
  Capital expenditures                                   (29,433)          (6,673)
  Investment in marketable securities                        736          (14,189)
                                                   -------------    -------------
Cash flows used in investing activities                  (28,697)         (20,862)
                                                   -------------    -------------

Cash flows from financing activities:
  Exercise of stock options                                  494            1,559
  Increase in long-term debt                              30,000                -
  Repayment of capital leases                               (504)            (685)
                                                   -------------    -------------
Net cash provided by financing activities                 29,990              874
                                                   -------------    -------------
Net decrease in cash                                      (9,687)         (25,081)

Cash and cash equivalents at beginning of period          43,700           61,584
                                                   -------------    -------------
Cash and cash equivalents at end of period         $      34,013    $      36,503
                                                   =============    =============


                 See accompanying notes to financial statements

                                        3


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

(1)  BASIS OF PRESENTATION

The consolidated financial statements included herein include the accounts of
A.C. Moore Arts & Crafts, Inc. and its wholly owned subsidiaries (collectively
the "Company"). The Company is a chain of 84 retail stores selling arts and
crafts merchandise. The stores are located throughout the eastern United States.

These financial statements have been prepared by management without audit and
should be read in conjunction with the consolidated financial statements and
notes thereto included in the Company's Annual Report on Form 10-K for the year
ended December 31, 2003. Due to the seasonality of the Company's business, the
results for the interim periods are not necessarily indicative of the results
for the year. The accompanying consolidated financial statements reflect, in the
opinion of management, all adjustments necessary for a fair presentation of the
interim financial statements. In the opinion of management, all such adjustments
are of a normal and recurring nature.

(2)  RESTATEMENT OF FINANCIAL STATEMENTS

Subsequent to the issuance of the Company's interim consolidated financial
statements for the period ended June 30, 2004, and following a review of its
lease-related accounting policies, the Company's management determined that its
method of accounting for leasehold improvements funded by landlord incentives or
allowances (tenant improvement allowances) and its method of accounting for rent
holidays were not in accordance with accounting principles generally accepted in
the United States of America. As a result, the Company's management is restating
its interim financial statements as of and for the quarterly period ended June
30, 2004 in this Amendment No. 1 on Form 10-Q/A.

The Company has historically accounted for tenant improvement allowances as a
reduction of the property, plant and equipment account on its balance sheet,
amortized the allowances as a reduction to depreciation expense in its income
statement and reflected the cash received within investing activities in its
statement of cash flows. FASB Technical Bulletin 88-1 ("FTB 88-1"), "Issues
Relating to Accounting for Leases," requires these allowances to be recorded as
deferred rent liabilities on the consolidated balance sheets and amortized as a
reduction to rent expense on the income statement. In addition, the cash
received by the Company should have been recorded as a component of operating
activities on the consolidated statements of cash flows. Depreciation of the
leasehold improvement begins effective with the opening of the store as the
Company has accounted for it in the past. However, amortization of the landlord
allowance commences on the date the Company has the right to control the use of
the leased property, which is consistent with the recording of rent expense as
described below. Previously, the Company had commenced amortization on the date
the store was opened.

The Company has historically recognized rent holiday periods on a straight-line
basis over the lease term commencing with the opening date for each store. The
period during which the store was being fixtured and stocked with merchandise
was excluded from the straight-line rent schedule. FASB Technical Bulletin 85-3
("FTB 85-3"), "Accounting for Operating Leases with Scheduled Rent Increases,"
states that rent holidays should be recognized on a straight-line basis over the
lease term, which commences on the date the Company has the right to control the
use of the leased property. For our Company, this is generally one to three
months prior to a store opening date. The amount of rent expensed prior to store
opening will be included in "Pre-opening expenses" on the Company's consolidated
statements of income. The correction of this accounting resulted in the Company
recording additional deferred rent in "Accrued lease liability," additional
leasehold improvements in "Property and equipment, net" and to

                                        4


adjust "Retained earnings" on the consolidated balance sheets, as well as to
correct "Pre-opening expenses" and "Selling, general and administrative
expenses" in the consolidated statements of income.

The following is a summary of the impact of the restatement on the consolidated
statements of income for the three month and six month periods ended June 30,
2004 and 2003, the consolidated balance sheets at December 31, 2003 and June 30,
2004 and the consolidated statements of cash flows for the six month periods
ended June 30, 2004 and 2003.



                                                           CONSOLIDATED STATEMENTS OF INCOME
                                                    ----------------------------------------------
                                                      (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
                                                    AS PREVIOUSLY
                                                      REPORTED       ADJUSTMENT       AS RESTATED
                                                    -------------   -------------    -------------
                                                                                   
Three months ended June 30, 2004

Selling, general and administrative expenses ....          38,603             (62)          38,541
Store pre-opening expenses ......................             253             127              380
Income from operations ..........................             486             (65)             421
Income before income taxes ......................             609             (65)             544
Provision for income taxes ......................             234             (25)             209
Net income ......................................             375             (40)             335

Six months ended June 30, 2004

Selling, general and administrative expenses ....          78,129            (124)          78,005
Store pre-opening expenses ......................             819             149              968
Income from operations ..........................           2,324             (25)           2,299
Income before income taxes ......................           2,567             (25)           2,542
Provision for income taxes ......................             988              (9)             979
Net income ......................................           1,579             (16)           1,563

Three months ended June 30, 2003

Selling, general and administrative expenses ....          32,838             (55)          32,783
Store pre-opening expenses ......................             372             106              478
Income from operations ..........................           1,583             (51)           1,532
Income before income taxes ......................           1,701             (51)           1,650
Provision for income taxes ......................             650             (19)             631
Net income ......................................           1,051             (32)           1,019
Basic net income per share ......................            0.06           (0.01)            0.05

Six months ended June 30, 2003

Selling, general and administrative expenses ....          65,424            (111)          65,313
Store pre-opening expenses ......................             750             132              882
Income from operations ..........................           2,154             (21)           2,133
Income before income taxes ......................           2,381             (21)           2,360
Provision for income taxes ......................             910              (7)             903
Net income ......................................           1,471             (14)           1,457


                                        5




                                                              CONSOLIDATED BALANCE SHEETS
                                                    ----------------------------------------------
                                                                (DOLLARS IN THOUSANDS)
                                                    AS PREVIOUSLY
                                                      REPORTED       ADJUSTMENT       AS RESTATED
                                                    -------------   -------------    -------------
                                                                                  
June 30, 2004

Property and equipment, net .....................          72,746           3,145           75,891
Deferred tax liability ..........................           5,367            (982)           4,385
Other long-term liabilities .....................           5,241           5,595           10,836
Retained earnings ...............................          63,267          (1,468)          61,799
Shareholders' equity ............................         169,666          (1,468)         168,198
Total liabilities and shareholders' equity ......         250,931           3,145          254,076




                                                         CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                    ----------------------------------------------
                                                                (DOLLARS IN THOUSANDS)
                                                    AS PREVIOUSLY
                                                      REPORTED         ADJUSTMENT      AS RESTATED
                                                    -------------    -------------    -------------
                                                                                   
Six months ended June 30, 2004

Net cash (used in) operating activities .........         (11,609)             629          (10,980)
Cash flows (used in) investing activities .......         (28,068)            (629)         (28,697)

Six months ended June 30, 2003

Net cash (used in) operating activities .........          (6,007)             914           (5,093)
Cash flows (used in) investing activities .......         (19,948)            (914)         (20,862)


(3)      MANAGEMENT ESTIMATES

The preparation of these consolidated financial statements in conformity with
generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities at
the date of the financial statements and the reported amounts of expenses during
the reported period and related disclosures. Significant estimates made as of
and for the three and six month periods ended June 30, 2004 and 2003 include
provisions for shrinkage, capitalized buying, warehousing and distribution costs
related to inventory, and markdowns of merchandise inventories. Actual results
could differ materially from those estimates.

(4)      MARKETABLE SECURITIES

Marketable securities represent investments in fixed financial instruments, are
classified as held-to-maturity and recorded at amortized cost. Securities with
maturities in excess of 12 months are classified as long-term.

(5)      PROPERTY AND EQUIPMENT

Property and equipment are stated at cost. Depreciation is provided on a
straight-line basis over the estimated useful lives of the assets. Buildings and
building improvements are depreciated over periods of twenty to forty years,
furniture, fixtures and equipment are depreciated over periods of five to ten
years and leasehold improvements are depreciated over the shorter of their
estimated useful lives or the term of the related lease.

                                        6


(6)      LONG-TERM DEBT

On October 28, 2003 we signed two mortgage agreements with Wachovia Bank
relating to the new corporate offices and distribution center. The mortgages
totaling $30.0 million, all of which was outstanding at June 30, 2004, are
secured by land, building, and equipment. Of the $30 million, $22.5 million is
repayable over 15 years and $7.5 million is repayable over 7 years. Monthly
payments totaling $214,000 are anticipated to start in October 2004. The
mortgages bear interest at rates that will vary between LIBOR plus 85 basis
points and LIBOR plus 135 basis points, depending on the debt service coverage
ratio and the length of the mortgage payment. We have the option of fixing the
interest rate at any time. The mortgages contain covenants that, among other
things, restrict the Company's ability to incur additional indebtedness or
guarantee obligations in excess of $8 million, engage in mergers or
consolidations, dispose of assets, make acquisitions requiring a cash outlay in
excess of $10 million, make loans or advances in excess of $1 million, or change
the nature of its business. The company is restricted in capital expenditures,
paying dividends and making other distributions unless certain financial
covenants are maintained including those relating to tangible net worth, funded
debt and a current ratio. The mortgages also define various events of default,
including cross default provisions, defaults for any material judgments or a
change in control. At June 30, 2004 the Company was in compliance with these
agreements.

(7)      REVENUE RECOGNITION

The Company recognizes revenue at the time of sale of merchandise to its
customers. The value of point of sale coupons, which have a very limited life,
and other discounts that result in a reduction of the price paid by the customer
are recorded as a reduction of sales. Sales returns, which are reserved for
based on historical experience, are provided for in the period that the related
sales are recorded. Proceeds from the sale of gift cards are recorded as gift
card liability and recognized as revenue when redeemed by the holder.

(8)      EARNINGS PER SHARE

The following table sets forth the computation of basic and diluted earnings per
share:



                                                  THREE MONTHS ENDED                  SIX MONTHS ENDED
                                                       JUNE 30,                           JUNE 30,
                                            -----------------------------   -----------------------------
                                                 2004            2003            2004            2003
                                            -------------   -------------   -------------   -------------
                                            (as restated)   (as restated)   (as restated)   (as restated)
                                                        (in thousands, except per share data)
                                                                                
Net Income ..............................   $         335   $       1,019   $       1,563   $       1,457
                                            =============   =============   =============   =============

Weighted average shares:
  Basic .................................          19,439          19,033          19,408          18,939
  Incremental shares from assumed
   exercise of stock option .............             669             729             637             681
                                            -------------   -------------   -------------   -------------
  Diluted ...............................          20,108          19,762          20,045          19,620
                                            =============   =============   =============   =============

Basic net income per share ..............   $        0.02   $        0.05   $        0.08   $        0.08
                                            =============   =============   =============   =============

Diluted net income per share ............   $        0.02   $        0.05   $        0.08   $        0.07
                                            =============   =============   =============   =============

Stock options excluded from calculation
  because exercise price was greater than
  average market price ..................               0             306             315             306
                                            -------------   -------------   -------------   -------------


                                        7


(9)      STOCK-BASED COMPENSATION

The Company accounts for its employee stock options using the intrinsic value
method prescribed in Accounting Principles Board Opinion No. 25, "Accounting for
Stock Issued to Employees" (APB 25). Compensation cost for stock options is
measured as the excess of the quoted market price of the Company's stock at the
date of grant over the amount an employee must pay to acquire the stock.

Had compensation cost for the Company's stock-based compensation plan been
determined based on the fair value at the grant date for awards under those
plans, consistent with the requirements of SFAS No. 123, "Accounting for
Stock-Based Compensation," net income and earnings per share would have been
reduced to the following pro-forma amounts:



                                                               THREE MONTHS ENDED               SIX MONTHS ENDED
                                                                    JUNE 30,                        JUNE 30,
                                                           ---------------------------    -----------------------------
                                                               2004           2003           2004           2003
                                                           -----------   -------------    -------------   -------------
                                                                                              
Net income (as restated)........  As reported              $   335,000   $   1,019,000    $   1,563,000   $   1,457,000
                                  Compensation cost, net       433,000         277,000          872,000         554,000
                                  Pro forma                    (98,000)        742,000          691,000         903,000

Basic earnings per share........  As reported              $       .02   $         .05    $         .08   $         .08
                                  Pro forma                       (.01)            .04              .04             .05

Diluted earnings per share......  As reported              $       .02   $         .05    $         .08   $         .07
                                  Pro forma                        .00             .04              .03             .05


The pro forma results may not be representative of the effects on reported
operations for future years. The fair value of the options was calculated using
a Black-Scholes options pricing model with the following weighted-average
assumptions: risk-free interest rate of 3.2% for 2003, 4.1% for 2002, 5.1% for
2001, 6.3% for 2000 and; no dividend yield; and a weighted average expected life
of the options of 4.5 years for 2003 and seven years for 2002, 2001 and 2000. In
accordance with the provisions of SFAS No. 123 the expected stock price
volatility was 56.0% for 2003, 45.2% for 2002, 48.4% for 2001, and 46.6% for
2000.

(10)     CHANGE IN ACCOUNTING PRINCIPLE

For all vendor contracts entered into or modified after January 1, 2003, the
Company has adopted the Emerging Issues Task Force (EITF) 02-16, Accounting by a
Customer (including a Reseller) for Cash Consideration Received from a Vendor.
EITF 02-16 addresses the accounting for cash consideration received by a
customer from a vendor (e.g., slotting fees, cooperative advertising payments,
buydowns) and rebates or refunds from a vendor that is payable only if the
customer completes a specified cumulative level of purchases or remains a
customer for a specified time period. The change in accounting means that vendor
monies which support the Company's advertising programs are now being recorded
as a reduction in the cost of inventory, and are recognized as a reduction of
cost of goods sold when the inventory is sold. Previously, they were accounted
for as an offset to advertising costs. This accounting change results in a
timing difference as to when these monies are recognized in the Company's income
statement. The prospective adoption of EITF 02-16 reduced the Company's second
quarter net income by $0.6 million or $0.03 per share and the six months net
income by $1.7 million or $0.08 per share. In the second quarter, the change
increased gross margin by $2.0 million, increased selling, general and
administrative costs by $3.1 million, and decreased inventory by $1.1 million.
For the six months, the change increased gross margin by $3.1 million, increased
selling, general and administrative costs by $5.8 million, and decreased
inventory by $2.7 million. In 2003 the Company recorded vendor advertising
support as a reduction of selling, general and administrative expenses in the
amount of $1.8 million in the second quarter and $3.8 million in the six-month
period.

                                        8


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

RESTATEMENT

Following a review of our lease-related accounting policies, management
determined that our method of accounting for leasehold improvements funded by
landlord incentives or allowances (tenant improvement allowances) and our method
of accounting for rent holidays were not in accordance with accounting
principles generally accepted in the United States of America. As a result, we
are restating our interim financial statements as of and for the quarterly
period ended June 30, 2004 in this Amendment No. 1 on Form 10-Q/A.

We have historically accounted for tenant improvement allowances as a reduction
of the property, plant and equipment account on our balance sheet, amortized the
allowances as a reduction to depreciation expense in our income statement and
reflected the cash received within investing activities in our statement of cash
flows. FASB Technical Bulletin 88-1 ("FTB 88-1"), "Issues Relating to Accounting
for Leases," requires these allowances to be recorded as deferred rent
liabilities on the consolidated balance sheets and amortized as a reduction to
rent expense on the income statement. In addition, the cash received by us
should have been recorded as a component of operating activities on the
consolidated statements of cash flows. Depreciation of the leasehold improvement
begins effective with the opening of the store as we have accounted for it in
the past. However, amortization of the landlord allowance commences on the date
we have the right to control the use of the leased property, which is consistent
with the recording of rent expense as described below. Previously, we had
commenced amortization on the date the store was opened.

We have historically recognized rent holiday periods on a straight-line basis
over the lease term commencing with the opening date for each store. The period
during which the store was being fixtured and stocked with merchandise was
excluded from the straight-line rent schedule. FASB Technical Bulletin 85-3
("FTB 85-3"), "Accounting for Operating Leases with Scheduled Rent Increases,"
states that rent holidays should be recognized on a straight-line basis over the
lease term, which commences on the date we have the right to control the use of
the leased property. For us, this is generally one to three months prior to a
store opening date. The amount of rent expensed prior to store opening will be
included in "Pre-opening expenses" in our consolidated statements of income.

The effects of the restatement adjustments are discussed in Note 2 in the notes
to the consolidated financial statements. The following has been updated to give
effect to the restatement.

OVERVIEW

The following discussion and analysis contains certain forward-looking
statements. These forward-looking statements do not constitute historical facts
and involve risks and uncertainties. Actual results could differ materially from
those referred to in the forward-looking statements due to a number of factors,
including, but not limited to, the following: the impact of the adoption of EITF
Issue 02-16, customer demand, the effect of economic conditions, the impact of
adverse weather conditions, the impact of competitors' locations or pricing, the
availability of acceptable real estate locations for new stores, difficulties
with respect to new information system technologies, supply constraints or
difficulties, the effectiveness of advertising strategies and the impact of the
threat of terrorist attacks and war. For additional information concerning
factors that could cause actual results to differ materially from the
information contained herein, reference is made to the information under the
heading "Cautionary Statement Relating to Forward-Looking Statements" in our
Annual Report on Form 10-K as filed with the Securities and Exchange Commission.

                                        9


Due to the importance of our peak selling season, which includes Fall/Halloween,
Thanksgiving and Christmas, the fourth quarter has historically contributed, and
we expect it will continue to contribute, disproportionately to our
profitability for the entire year. As a result, our quarterly results of
operations may fluctuate. In addition, results of a period shorter than a full
year may not be indicative of results expected for the entire year.

Our quarterly results of operations also may fluctuate based upon such factors
as the length of holiday seasons, the date on which holidays fall, the number
and timing of new store openings, the amount of store pre-opening expenses, the
amount of net sales contributed by new and existing stores, the mix of products
sold, the amount of sales returns, the timing and level of markdowns and other
competitive factors.

Starting in 2004, vendor monies which support our advertising programs are now
being recorded as a reduction in the cost of inventory, and are being recognized
as a reduction to cost of goods sold when the inventory is sold. Through 2003,
they were accounted for as an offset to advertising costs. This accounting
change results in a timing difference as to when these monies are recognized in
our income statement. The accounting change related to the adoption of EITF
02-16 reduced our second quarter net income by $0.6 million or $0.03 per share.
For the six months, the accounting change reduced our net income by $1.7 million
or $0.08 per share.

The Financial Accounting Standards Board is working on a project to develop a
new standard for accounting for stock-based compensation. Tentative decisions by
the FASB indicate that expensing of stock options will be required beginning
January 1, 2005. The FASB issued an exposure draft, which is subject to public
comment, in the first quarter 2004 and expects to issue its final standard in
the second half of 2004.

SUBSEQUENT EVENT:

On July 27, 2004 a section of the roof on the Company's Blackwood, NJ warehouse
and corporate headquarters facility collapsed. The facility employs over 150
team members, none of whom were injured in the incident.

At the time of the incident, the Company had been in the process of constructing
a new distribution center in Winslow Township, NJ, less than 9 miles away from
the Blackwood facility and the move to the Winslow facility was underway. The
move of the offices was expedited and completed on August 4th.

The damage to the Blackwood facility was such that the Company was unable to
access inventory in the entire building for one week. At the time of the
incident, the facility was holding an estimated $15.0 million of inventory. As
of August 6, 2004, $2.5 million of the inventory is still unavailable as
approximately 25% of the building is unsafe, and an additional $4.2 million in
inventory is currently being relocated to the new distribution center. The
remaining inventory in the Blackwood facility is available for shipping to the
stores as required.

Two-thirds of the Company's merchandise in its stores is delivered directly from
vendors without going through the Company's distribution facility, and the
Company believes that any disruption in the supply of merchandise to the stores
due to the unavailability of Company inventory is temporary. As a result, the
Company believes there could be some impact on sales for several weeks but, as
management believes the Company is adequately covered by insurance, they
anticipate that there will be no material adverse financial impact.

                                       10


RESULTS OF OPERATIONS

The following table sets forth, for the periods indicated, selected statement of
operations data expressed as a percentage of net sales and the number of stores
open at the end of each such period:



                                                         THREE MONTHS ENDED              SIX MONTHS ENDED
                                                               JUNE 30,                       JUNE 30,
                                                     ---------------------------     ---------------------------
                                                        2004             2003            2004           2003
                                                     -----------     -----------     -----------     -----------
                                                                                               
Net sales ........................................         100.0%          100.0%          100.0%          100.0%
Cost of sales ....................................          61.1%           62.9%           61.8%           63.2%
                                                     -----------     -----------     -----------     -----------
Gross margin .....................................          38.9%           37.1%           38.2%           36.8%
Selling, general and administrative expenses .....          38.1%           35.0%           36.7%           35.2%
Store pre-opening expenses .......................           0.4%            0.5%            0.4%            0.4%
                                                     -----------     -----------     -----------     -----------
Income from operations ...........................           0.4%            1.6%            1.1%            1.2%
Net interest (income) expense ....................          (0.1)%          (0.1)%          (0.1)%          (0.1)%
                                                     -----------     -----------     -----------     -----------
Income before income taxes .......................           0.5%            1.7%            1.2%            1.3%
Income tax expense ...............................           0.2%            0.6%            0.5%            0.5%
                                                     -----------     -----------     -----------     -----------
Net income .......................................           0.3%            1.1%            0.7%            0.8%
                                                     ===========     ===========     ===========     ===========

Number of stores open at end of period............            84              74


Three Months Ended June 30, 2004 Compared to Three Months Ended June 30, 2003

        NET SALES. Net sales increased $7.5 million, or 8.0%, to $101.2 million
in the three months ended June 30, 2004 from $93.7 million in the comparable
2003 period. This increase is comprised of (i) net sales of $2.3 million from
three new stores opened in 2004, (ii) net sales of $6.3 million from stores
opened in 2003 not included in the comparable store base, and (iii) a comparable
store sales decrease of $1.1 million, or 1%. Sales during the quarter ended June
30, 2004 were impacted by negative weather conditions compared with the quarter
ended June 30, 2003. Stores are added to the comparable store base at the
beginning of the fourteenth full month of operation.

        GROSS MARGIN. Gross margin is net sales minus the cost of merchandise
which includes purchasing and receiving costs, inbound freight, duties related
to import purchases, internal transfer costs and warehousing costs. The gross
margin increased to 38.9% of net sales in the three months ended June 30, 2004
from 37.1% in the three months ended June 30, 2003. The impact of the change in
accounting in accordance with EITF 02-16 represented an increase of 2.1%.
Additional distribution costs associated with the move to our new distribution
center and corporate office complex impacted gross margin by 0.7%. The remaining
difference of 0.4% is due to the mix of merchandise sold.

        SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses include (a) direct store level expenses, including rent
and related operating costs, payroll, advertising, depreciation and other direct
costs, and (b) corporate level costs not directly associated with or allocable
to cost of sales including executive salaries, accounting and finance, corporate
information systems, office facilities and other corporate expenses.

         Selling, general and administrative expenses increased $5.7 million, or
17.6%, in the three months ended June 30, 2004 to $38.5 million from $32.8
million in the three months ended June 30, 2003. Of the increase $3.1 million

                                       11


represents the impact of the accounting change in accordance with EITF 02-16.
The remainder of the increase is principally accountable from stores opened in
2004 and the stores opened in 2003 not in the comparable store base. As a
percentage of sales, selling, general and administrative costs was 38.1% and
35.0% of net sales in the three months ended June 30, 2004 and June 30, 2003,
respectively. The impact of the accounting change was 3.1% of net sales. As a
percentage of sales, other selling, general and administrative costs for the
three months ended June 30, 2004 were comparable to the three months ended June
30, 2003.

        STORE PRE-OPENING EXPENSES. We expense store pre-opening expenses as
they are incurred which would include rent holidays prior to store opening.
Pre-opening expenses for the store we relocated in the second quarter of 2004
and the stores we opened in July 2004 amounted to $380,000. In the second
quarter of 2003, we incurred store pre-opening expenses of $478,000 related to
the store opened in that quarter and the two stores opened in July 2003.

        NET INTEREST (INCOME). In the second quarter of 2004, we had net
interest income of $123,000 compared with net interest income of $118,000 in
2003.

        INCOME TAXES. Our effective income tax rate was 38.5% for the second
quarter ended June 30, 2004 and 38.2% for the second quarter ended June 30,
2003.

Six Months Ended June 30, 2004 Compared to Six Months Ended June 30, 2003

        NET SALES. Net sales increased $27.1 million, or 14.6%, to $212.7
million in the six months ended June 30, 2004 from $185.6 million in the
comparable 2003 period. This increase is comprised of (i) net sales of $4.0
million from three new stores opened in 2004, (ii) net sales of $15.6 million
from stores opened in 2003 not included in the comparable store base, and (iii)
a comparable store sales increase of $7.5 million, or 4%. Sales during the six
months ended June 30, 2004 benefited from positive weather conditions in the
first quarter but were negatively impacted by weather conditions in the second
quarter compared with the comparable periods in 2003.

        GROSS MARGIN. The gross margin increased to 38.2% of net sales in the
six months ended June 30, 2004 from 36.8% in the six months ended June 30, 2003.
The impact of the change in accounting in accordance with EITF 02-16 generated
an increase of 1.5%. Additional distribution costs impacted the margin
negatively by 0.4%. There was a 0.3% increase due to the mix of merchandise
sold.

        SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses increased $12.7 million, or 19.4%, in the six months
ended June 30, 2004 to $78.0 million from $65.4 million in the six months ended
June 30, 2003. Of the increase $5.8 million represents the impact of the
accounting change in accordance with EITF 02-16. The remainder of the increase
is principally accountable from stores opened in 2004 and the stores opened in
2003 not in the comparable store base. As a percentage of sales, selling,
general and administrative costs was 36.7% of net sales for the six months ended
June 30, 2004 compared with 35.2% in the six months ended June 30, 2003. The
impact of the accounting change was 2.7% of net sales. Other selling, general
and administrative costs decreased 1.2% in the six months ended June 30, 2004
compared with the six months ended June 30, 2003. This decrease came from
leveraging our store costs due to our sales increase and leveraging our
corporate office costs over a greater sales base. Corporate office costs were
reduced to 3.6% of sales in the six months ended June 30, 2004 compared with
3.7% in the same period in the prior year.

        STORE PRE-OPENING EXPENSES. Pre-opening expenses for the three new
stores opened in the first half of 2004, the two stores we relocated and the
stores we opened in July 2004 amounted to

                                       12


$968,000. In the first half of 2003, we incurred store pre-opening expenses of
$882,000 related to the three stores opened in that half and the two stores
opened in July 2003.

        NET INTEREST (INCOME). In the first half of 2004, we had net interest
income of $243,000 compared with net interest income of $227,000 in 2003.

        INCOME TAXES. Our effective income tax rate was 38.5% for the first half
of 2004 and 38.2% for the first half of 2003.

LIQUIDITY AND CAPITAL RESOURCES

        Our cash is used primarily for working capital to support inventory
requirements and capital expenditures, pre-opening expenses and beginning
inventory for new stores. In recent years, we have financed our operations and
new store openings primarily with cash from operations, the net proceeds we
received from our initial public offering in 1997 and from a secondary offering
in 2002. In the first half of 2004 we borrowed $30 million under two mortgage
agreements we have with Wachovia Bank to finance our new corporate offices and
distribution center.

        At June 30, 2004 and December 31, 2003 our working capital was $133.8
million and $112.8 million, respectively. Cash used in operations was $11.0
million for the six months ended June 30, 2004 as a result of an increase in
inventory of $1.9 million to support the new stores, a reduction in accounts
payable and other accrued expenses of $8.1 million, and a reduction in income
tax payables of $5.3 million.

        Net cash used in investing activities during the six months ended June
30, 2004 was $28.7 million of which $29.4 million was for capital expenditures.
In 2004, we expect to spend approximately $41.0 million on capital expenditures,
which includes approximately $27.5 million related to the building, equipment
and systems for our new distribution center, $10.5 million for new store
openings, and the remainder for remodeling existing stores, upgrading systems in
existing stores, and corporate systems development. The total cost of the new
distribution center is estimated to be $45.0 million.

        On October 28, 2003 we signed two mortgage agreements with Wachovia Bank
relating to the new corporate offices and distribution center. The mortgages
totaling $30.0 million, all of which was outstanding at June 30, 2004, are
secured by land, building, and equipment. Of the $30 million, $22.5 million is
repayable over 15 years and $7.5 million is repayable over 7 years. Monthly
payments totaling $214,000 are expected to start in October 2004. The mortgages
bear interest at rates that will vary between LIBOR plus 85 basis points and
LIBOR plus 135 basis points, depending on the debt service coverage ratio and
the length of the mortgage payment. We have the option of fixing the interest
rate at any time. The mortgages contain covenants that, among other things,
restrict our ability to incur additional indebtedness or guarantee obligations
in excess of $8 million, engage in mergers or consolidations, dispose of assets,
make acquisitions requiring a cash outlay in excess of $10 million, make loans
or advances in excess of $1 million, or change the nature of its business. We
are restricted in capital expenditures, paying dividends and making other
distributions unless certain financial covenants are maintained including those
relating to tangible net worth, funded debt and a current ratio. The mortgages
also define various events of default, including cross default provisions,
defaults for any material judgments or a change in control. At June 30, 2004 the
Company was in compliance with these agreements.

        We currently have a $25.0 million line of credit agreement with Wachovia
Bank, which expires on January 1, 2005. Borrowing under this line will bear
interest at LIBOR plus 95 basis points. At June 30, 2004 there were no
borrowings outstanding under this agreement.

                                       13


        We believe the cash generated from operations during the year, funds
received through the financing of the new distribution center and available
borrowings under the credit agreement (which we intend to renew) will be
sufficient to finance our working capital and capital expenditure requirements
for at least the next 12 months.

CHANGE IN ACCOUNTING PRINCIPLE

        The costs incurred for advertising are expensed the first time the
advertising takes place, and are offset by reimbursements received under
cooperative advertising programs with certain vendors. Co-op advertising funds
are only recognized when we have performed our contractual obligation under a
co-op advertising agreement.

        For all vendor contracts entered into or modified after January 1, 2003,
the Company has adopted Emerging Issues Task Force (EITF) 02-16, Accounting by a
Customer (including a Reseller) for Cash Consideration Received from a Vendor.
EITF 02-16 addresses the accounting for cash consideration received by a
customer from a vendor (e.g., slotting fees, cooperative advertising payments,
buydowns) and rebates or refunds from a vendor that is payable only if the
customer completes a specified cumulative level of purchases or remains a
customer for a specified time period. The change in accounting means that vendor
monies which support our advertising programs are now being recorded as a
reduction in the cost of inventory, and are recognized as a reduction of cost of
goods sold when the inventory is sold. Previously, they were accounted for as an
offset to advertising costs. This accounting change results in a timing
difference as to when these monies are recognized in our income statement. The
prospective adoption of EITF 02-16 reduced our first half net income by $1.7
million or $0.08 per share. For the full year 2004, we estimate that the change
in the timing of income recognition will reduce EPS by approximately $0.13 per
share.

        The adoption of this standard does not change the ultimate cash to be
received under these agreements, only the timing of when it is reflected in our
net income.

CRITICAL ACCOUNTING ESTIMATES

        Except for the change in accounting principle described above, our
accounting policies are fully described in Note 1 of our notes to consolidated
financial statements included in our annual report on Form 10-K for the fiscal
year ended December 31, 2003. The preparation of financial statements in
conformity with generally accepted accounting principles requires management to
make estimates and assumptions about future events that affect the amounts
reported in our consolidated financial statements and accompanying notes. Since
future events and their effects cannot be determined with absolute certainty,
actual results may differ from those estimates. Management makes adjustments to
its assumptions and judgments when facts and circumstances dictate. The amounts
currently estimated by us are subject to change if different assumptions as to
the outcome of future events were made. We evaluate our estimates and judgments
on an ongoing basis and predicate those estimates and judgments on historical
experience and on various other factors that are believed to be reasonable under
the circumstances. Management believes the following critical accounting
estimates encompass the more significant judgments and estimates used in
preparation of our consolidated financial statements:

    o   merchandise inventories;
    o   impairment of long-lived assets;
    o   income taxes; and
    o   other estimates.

The foregoing critical accounting estimates are more fully described in our
annual report on Form 10-K for the fiscal year ended December 31, 2003. During
the six months ended June 30, 2004, we did not

                                       14


make any material changes to our estimates or methods by which estimates are
derived with regard to our critical accounting estimates.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

        We invest cash balances in excess of operating requirements primarily in
money market mutual funds and to a lesser extent in interest-bearing securities
with maturities of less than two years. The fair value of our cash and
equivalents at June 30, 2004 approximated carrying value. We had no borrowings
outstanding under the line of credit at June 30, 2004. The interest rates on our
mortgages fluctuate with market rates and therefore the value of these financial
instruments will not be impacted by a change in interest rates. Based on the
amounts existing at June 30, 2004, the impact of a hypothetical increase or
decrease in interest rates of 10% compared with the rates in effect at June 30,
2004 would result in an increase or decrease in our interest expense of $63,000
annually, and an increase or decrease in our interest income of $66,000
annually.

ITEM 4.  CONTROLS AND PROCEDURES

        In connection with the restatement and the filing of this Form 10-Q/A,
our management, with the participation of our chief executive officer and chief
financial officer, re-evaluated the effectiveness of our disclosure controls and
procedures, as defined in Exchange Act Rule 13a-15(e), as of the end of the
period covered by this report. Based on that evaluation, our chief executive
officer and chief financial officer concluded that our disclosure controls and
procedures were effective at the reasonable assurance level to ensure that
information required to be disclosed by us in the reports that we file or submit
under the Securities Exchange Act of 1934 (the "Exchange Act") are recorded,
processed, summarized and reported within the time periods specified in the
Securities and Exchange Commission's rules and forms. In making this evaluation,
our management considered matters relating to our restatement of previously
issued financial statements for the periods covered by this report, including
the process that was undertaken to ensure that all material adjustments
necessary to correct the previously issued financial statements were recorded.

        As set forth in Note 2, "Restatement of Financial Statements" to the
accompanying consolidated financial statements, we restated our financial
statements for the periods covered by this report. The restatement resulted from
a deficiency that we identified related to periodic review of the application of
generally accepted accounting principles. Following a review of our
lease-related accounting policies, we determined that our method of accounting
for leasehold improvements funded by landlord incentives or allowances (tenant
improvement allowances) and our method of accounting for rent holidays were not
in accordance with accounting principles generally accepted in the United States
of America. We have remediated the control deficiency by conducting the review
of our lease accounting practices, restating our financial statements and
correcting our accounting practices, all as further described in Note 2.

        During the quarter ended June 30, 2004, there has not occurred any
change in our internal control over financial reporting, as defined in Exchange
Act Rule 13a-15(f), that has materially affected, or is reasonably likely to
materially affect, our internal control over financial reporting.



                                       15


                                     PART II
                                OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

     Not Applicable.

ITEM 2.  CHANGES IN SECURITIES, USE OF PROCEEDS AND ISSUER PURCHASERS OF
         EQUITY SECURITIES

     Not Applicable.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

     Not Applicable.

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

     We held our Annual Meeting of Shareholders on June 18, 2004. At the
meeting, shareholders voted on the following:

     1.  To elect two Class B directors to hold office for a term of three years
         until their successors are duly elected and qualified.

     2.  To ratify the appointment of PricewaterhouseCoopers LLP as the
         Company's independent auditors for the fiscal year ending December 31,
         2004.

     The results of the voting were as follows:



                                       For        Against        Abstain     Withhold Authority
                                   -----------   -----------   -----------   -------------------
                                                                                   
Richard J. Bauer                    16,792,541             0     1,021,210                     0
Richard J. Drake                    14,247,412             0     3,566,339                     0
Ratification of
  PricewaterhouseCoopers LLP        17,739,888        71,675         2,188                     0


        The term of office for each of the following directors continued after
the meeting: William Kaplan, John E. Parker, Lawrence H. Fine, Richard Lesser
and Eli J. Segal.

ITEM 5.  OTHER INFORMATION

        On June 23, 2004, our board of directors increased the size of the board
to eight directors and elected Michael J. Joyce as a director of the Company.
Mr. Joyce will serve as a Class B director and will serve until 2007 and until
his successor is elected and qualified.

        Mr. Joyce recently retired from the public accounting firm of Deloitte &
Touche LLP where he was most recently the New England Managing Partner. Mr.
Joyce joined the predecessor firm of Deloitte in 1967 and became an accounting
and auditing partner in 1975. Simultaneously with his joining our Board, Mr.
Joyce was also appointed to serve on our Audit and Compensation Committees and
was designated as our Board's "audit committee financial expert."

                                       16


        Mr. Joyce currently serves on the board of Brandywine Realty Trust and
Heritage Property Investment Trust, Inc. and has served on the boards of
numerous civic, cultural and educational institutions, including the Boston
Symphony Orchestra, the Greater Boston Chamber of Commerce, the Massachusetts
Business Roundtable, the Philadelphia United Way and Board of Visitors of the
Northeastern University Business School.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

     (a) Exhibits.

         31.1 Certification of Chief Executive Officer pursuant to Rule
13a-14(a) promulgated under the Securities Exchange Act of 1934, as amended
("Exchange Act").

         31.2 Certification of Chief Financial Officer pursuant to Rule
13a-14(a) promulgated under the Exchange Act.

         32 Certification of the Company's Chief Executive Officer and 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 furnished in the quarter ended June 30, 2004:

         8-K, Item 12, furnished on April 8, 2004 regarding a Company press
release concerning earnings and other information.

         8-K, Item 12, furnished on April 21, 2004 regarding a Company press
release concerning earnings and other information.

                                       17


                                   SIGNATURES

         Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this Amendment No. 1 on Form 10-Q/A to be signed
on its behalf by the undersigned thereunto duly authorized.

                                        A.C. MOORE ARTS & CRAFTS, INC.


Date:  April 19, 2005                   By: /s/ John E. Parker
                                            ------------------------------------
                                            John E. Parker
                                            Chief Executive Officer (duly
                                            authorized officer and
                                            principal executive officer)

Date:  April 19, 2005                   By: /s/ Leslie H. Gordon
                                            ------------------------------------
                                            Leslie H. Gordon
                                            Executive Vice President and
                                            Chief Financial Officer
                                            (duly authorized officer
                                            and principal financial officer)

                                       18


                                  Exhibit Index

Exhibit No.                            Description
-----------     ----------------------------------------------------------------
31.1            Certification of Chief Executive Officer pursuant to Rule
                13a-14(a) promulgated under the Exchange Act.

31.2            Certification of Chief Financial Officer pursuant to Rule
                13a-14(a) promulgated under the Exchange Act.

32              Certification of the Company's Chief Executive Officer and Chief
                Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted
                pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.