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

                                    FORM 10-Q

            X QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
                 For the quarterly period ended October 1, 2006


          ___ 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 of                                              (I.R.S. Employer
     incorporation)                                         Identification No.)

                One Old Country Road, Carle Place, New York 11514
                -------------------------------------------------
               (Address of principal executive offices)(Zip code)

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

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  Registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.                              Yes (X)   No ( )

Indicate by check mark whether the registrant is a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and large accelerated filer" in Rule 12b-2 of the Exchange Act.

Large accelerated filer ( )    Accelerated filer(X)    Non-accelerated filer ( )

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

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

                                   28,307,595
                                   ----------
  (Number of shares of Class A common stock outstanding as of November 2, 2006)

                                   36,858,465
                                   ----------
  (Number of shares of Class B common stock outstanding as of November 2, 2006)





                             1-800-FLOWERS.COM, Inc.

TABLE OF CONTENTS

                                      INDEX

                                                                            Page
                                                                            ----

Part I.     Financial Information
  Item 1.    Consolidated Financial Statements:

             Consolidated Balance Sheets - October 1, 2006 (Unaudited)
              and July 2, 2006                                                 1


             Consolidated Statements of Income (Unaudited) - Three
              Months Ended October 1, 2006 and October 2, 2005                 2


             Consolidated Statements of Cash Flows (Unaudited) -
              Three Months Ended October 1, 2006 and October 2, 2005           3


             Notes to Consolidated Financial Statements (Unaudited)            4

  Item 2.    Management's Discussion and Analysis of Financial
              Condition and Results of Operations                             12

  Item 3.    Quantitative and Qualitative Disclosures About Market Risk       22

  Item 4.    Controls and Procedures                                          22

Part II.    Other Information

  Item 1.    Legal Proceedings                                                23

  Item 1A.   Risk Factors                                                     23

  Item 2.    Unregistered Sales of Equity Securities and Use of Proceeds      23

  Item 3.    Defaults upon Senior Securities                                  23

  Item 4.    Submission of Matters to a Vote of Security Holders              23

  Item 5.    Other Information                                                23

  Item 6.    Exhibits                                                         23

Signatures                                                                    24













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


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

                                                                                                   

                                                                                       October 1,       July 2,
                                                                                          2006           2006
                                                                                      --------------  ------------
                                                                                      (unaudited)
Assets
Current assets:
 Cash and equivalents                                                                    $9,698         $24,599
 Receivables, net                                                                        19,993          13,153
 Inventories                                                                             74,535          52,954
 Deferred income taxes                                                                   22,292          17,427
 Prepaid and other                                                                       27,123          10,347
                                                                                      --------------  ------------
     Total current assets                                                               153,641         118,480

Property, plant and equipment, net                                                       62,071          59,732
Goodwill                                                                                131,390         131,141
Other intangibles, net                                                                   28,851          29,822
Deferred income taxes                                                                     6,224           6,224
Other assets                                                                              1,614           1,235
                                                                                      --------------  ------------
Total assets                                                                           $383,791        $346,634
                                                                                      ==============  ============

Liabilities and stockholders' equity
Current liabilities:
 Accounts payable and accrued expenses                                                 $ 70,260        $ 63,869
 Current maturities of long-term debt and obligations under capital leases               47,187          10,360
                                                                                      --------------  ------------
     Total current liabilities                                                          117,447          74,229
Long-term debt and obligations under capital leases                                      77,701          78,063
Other liabilities                                                                         1,721           1,159
                                                                                      --------------  ------------
Total liabilities                                                                       196,869         153,451
Commitments and contingencies
Stockholders' equity:
 Preferred stock, $.01 par value, 10,000,000 shares authorized, none issued
 Class A common stock, $.01 par value, 200,000,000 shares authorized, 29,862,945
  and 29,872,183 shares issued at October 1, 2006 and July 2, 2006, respectively            299             299
 Class B common stock, $.01 par value, 200,000,000 shares authorized, 42,138,465
  shares issued at October 1, 2006 and July 2, 2006, respectively                           421             421
 Additional paid-in capital                                                             263,825         262,667
 Retained deficit                                                                       (63,430)        (56,011)
 Treasury stock, at cost, 1,555,350 Class A shares at October 1, 2006 and July 2,
  2006, respectively and 5,280,000 Class B shares                                       (14,193)        (14,193)
                                                                                      --------------  ------------
Total stockholders' equity                                                              186,922         193,183
                                                                                      --------------  ------------
Total liabilities and stockholders' equity                                             $383,791        $346,634
                                                                                      ==============  ============






See accompanying Notes to Consolidated Financial Statements.



                                       1





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


                                                                                
                                                                        Three Months Ended
                                                                ---------------------------------
                                                                   October 1,       October 2,
                                                                     2006             2005
                                                                ---------------- ----------------
Net revenues                                                       $137,132         $112,765
Cost of revenues                                                     82,318           66,739
                                                                ---------------- ----------------
Gross profit                                                         54,814           46,026
Operating expenses:
 Marketing and sales                                                 42,370           38,224
 Technology and development                                           5,161            4,769
 General and administrative                                          13,343           10,636
 Depreciation and amortization                                        4,744            3,524
                                                                ---------------- ----------------
   Total operating expenses                                          65,618           57,153
                                                                ---------------- ----------------
Operating loss                                                      (10,804)         (11,127)
Other income (expense):
 Interest income                                                        337              215
 Interest expense                                                    (1,828)             (84)
 Other                                                                   11                6
                                                                ---------------- ----------------
Total other income (expense), net                                    (1,480)             137
                                                                ---------------- ----------------
Loss before income taxes                                            (12,284)         (10,990)
Income tax benefit                                                   (4,865)          (4,364)
                                                                ---------------- ----------------
Net loss                                                            ($7,419)         ($6,626)
                                                                ================ ================

Basic and diluted net loss per common share                          ($0.11)          ($0.10)
                                                                ================ ================
Weighted average shares used in the calculation of
 basic and diluted net loss per common share                         65,195           65,088
                                                                ================ ================



See accompanying Notes to Consolidated Financial Statements.





                                       2




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


                                                                                                    
                                                                                          Three Months Ended
                                                                                   --------------------------------
                                                                                     October 1,        October 2,
                                                                                        2006             2005
                                                                                   --------------- ----------------

Operating activities:
Net loss                                                                              ($7,419)          ($6,626)
Reconciliation of net loss to net cash used in operations:
 Depreciation and amortization                                                          4,744             3,524
 Deferred income taxes                                                                 (4,865)           (4,365)
 Stock-based compensation                                                               1,020               937
 Bad debt expense                                                                         238                75
 Other non-cash items                                                                      56                 -
Changes in operating items:
    Receivables                                                                        (7,078)           (2,382)
    Inventories                                                                       (21,581)          (17,637)
    Prepaid and other                                                                 (16,776)          (15,232)
    Accounts payable and accrued expenses                                               6,391            14,617
    Other assets                                                                         (387)              145
    Other liabilities                                                                     562              (112)
                                                                                   --------------- ----------------
 Net cash used in operating activities                                                (45,095)          (27,056)

Investing activities:
Proceeds from sale of investments                                                           -             6,647
Capital expenditures                                                                   (6,146)           (7,196)
Other                                                                                    (262)               38
                                                                                   --------------- ----------------
 Net cash used in investing activities                                                 (6,408)             (511)

Financing activities:
Acquisition of treasury stock                                                               -            (1,324)
Proceeds from employee stock options                                                      138               122
Proceeds from bank borrowings                                                          37,000                 -
Repayment of notes payable                                                               (363)             (237)
Payment of capital lease obligations                                                     (173)             (398)
                                                                                   --------------- ----------------
 Net cash provided by (used in) financing activities                                   36,602            (1,837)
                                                                                   --------------- ----------------
Net change in cash and equivalents                                                    (14,901)          (29,404)
Cash and equivalents:
 Beginning of period                                                                   24,599            39,961
                                                                                   --------------- ----------------
 End of period                                                                         $9,698           $10,557
                                                                                   =============== ================



See accompanying Notes to Consolidated Financial Statements.


                                       3



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

Note 1 - Accounting Policies

Basis of Presentation

The accompanying  unaudited consolidated financial statements have been prepared
by  1-800-FLOWERS.COM,  Inc. and subsidiaries (the "Company") in accordance with
accounting  principles  generally  accepted  in the United  States  for  interim
financial  information  and  pursuant  to  the  rules  and  regulations  of  the
Securities and Exchange Commission.  Accordingly, they do not include all of the
information and footnotes required by accounting  principles  generally accepted
in the United  States  for  complete  financial  statements.  In the  opinion of
management, all adjustments (consisting of normal recurring accruals) considered
necessary for a fair presentation have been included.  Operating results for the
three months ended October 1, 2006 are not necessarily indicative of the results
that may be expected for the fiscal year ending July 1, 2007.

The balance sheet  information at July 2, 2006 has been derived from the audited
financial statements at that date.

The  information  in this  Quarterly  Report  on  Form  10-Q  should  be read in
conjunction with the  consolidated  financial  statements and footnotes  thereto
included in the  Company's  Annual Report on Form 10-K for the fiscal year ended
July 2, 2006.

Use of Estimates

The  preparation of the  consolidated  financial  statements in conformity  with
accounting   principles   generally  accepted  in  the  United  States  requires
management to make estimates and assumptions that affect the amounts reported in
the financial  statements and  accompanying  notes.  Actual results could differ
from those estimates.

Comprehensive Income

For the three months ended  October 1, 2006 and October 2, 2005,  the  Company's
comprehensive  losses  were equal to the  respective  net losses for each of the
periods presented.

Recent Accounting Pronouncements

In June 2006, the Financial  Accounting  Standards  Board  ("FASB")  issued FASB
Interpretation  No. 48, "Accounting for Uncertainty in Income Taxes" ("FIN 48").
FIN  48  applies  to all  tax  positions  accounted  for  under  SFAS  No.  109,
"Accounting  for  Income  Taxes" and  defines  the  confidence  level that a tax
position must meet in order to be recognized  in the financial  statements.  The
interpretation requires that the tax effects of a position be recognized only if
it is  "more-likely-than-not"  to be sustained by the taxing authority as of the
reporting date. If a tax position is not considered "more-likely-than-not" to be
sustained then no benefits of the position are to be recognized. FIN 48 requires
additional  disclosures and is effective as of the beginning of the first fiscal
year beginning after December 15, 2006. The Company is currently  evaluating the
effect  that the  adoption  of FIN 48 will have on its  consolidated  results of
operations and financial condition.

In September 2006, the FASB issued SFAS No. 157, "Fair Value Measurements". This
Statement  defines fair value,  establishes a framework for measuring fair value
and expands  disclosure  about fair value  measurements,  and is  effective  for
financial  statements issued for fiscal years beginning after November 15, 2007,
and  interim  periods  within  those  fiscal  years.  The  Company is  currently
evaluating  the effect  that the  adoption  of this  Statement  will have on its
consolidated results of operations and financial condition.

Reclassifications

Certain  balances in the prior fiscal periods have been  reclassified to conform
with the presentation in the current fiscal year.



                                       4


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


Note 2 - Net Loss Per Common Share

Basic net loss per common share is computed using the weighted average number of
common shares outstanding  during the period.  Diluted net loss per common share
is computed  using the  weighted  average  number of common  shares  outstanding
during the period,  and  excludes the effect of 925,072 and  1,314,000  dilutive
potential  common  shares  (consisting  of employee  stock  options and unvested
restricted  stock awards) for the three months ended October 1, 2006 and October
1, 2005, respectively, as their inclusion would be antidilutive.

Note 3 - Stock-Based Compensation

The Company has a Long Term Incentive and Share Award Plan,  which is more fully
described  in Note 11 of the  Company's  2006 Annual  Report on Form 10-K,  that
provides for the grant to eligible employees, consultants and directors of stock
options, share appreciation rights (SARs),  restricted shares,  restricted share
units,  performance shares,  performance units, dividend equivalents,  and other
share-based awards.

The  amounts of  stock-based  compensation  expense  recognized  in the  periods
presented are as follows:

                                                                               
                                                                      Three Months Ended
                                                                   -------------------------
                                                                    October 1,    October 2,
                                                                      2006         2005
                                                                   ------------- -----------
                                                                    (in thousands, except
                                                                       per share data)

        Stock options                                                  $856        $850
        Restricted stock awards                                         164          87
                                                                   ------------- -----------
          Total                                                       1,020         937
        Related deferred income tax benefit                             281         210
                                                                   ------------- -----------
                                                                       $739        $727
                                                                   ============= ===========

        Impact on basic and diluted net loss per common share         $0.01       $0.01
                                                                   ============= ===========


       Marketing and sales                                             $358        $330
       Technology and development                                       153         140
       General and administrative                                       509         467
                                                                   ------------- -----------
         Total (*)                                                   $1,020        $937
                                                                   ============= ===========


       (*) Stock based compensation expense has not been allocated to the
           Company's business categories, but is reflected in Corporate
           expenses.


The Company did not grant stock options during the three months ended October 1,
2006. The weighted average fair value of stock options on the date of grant, and
the  assumptions  used to estimate the fair value of the stock options using the
Black-Scholes  option  valuation  model during the three months ended October 2,
2005 were as follows:

                                                  Three Months Ended
                                           -------------------------------
                                             October 1,      October 2,
                                                2006            2005
                                           --------------- ---------------

       Weighted average fair value of
        options granted                               -           $3.38
       Expected volatility                            -             46%
       Expected life                                  -         5.2 yrs
       Risk-free interest rate                        -           4.17%
       Expected dividend yield                        -            0.0%


                                       5

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


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

The following  table  summarizes  stock option  activity during the three months
ended October 1, 2006:

                                                                                            
                                                                                       Weighted
                                                                         Weighted       Average
                                                                          Average      Remaining     Aggregate
                                                                         Exercise     Contractual    Intrinsic
                                                         Options           Price         Term       Value (000s)
                                                        ----------------------------------------------------------
 Outstanding at July 2, 2006                             10,103,491         $8.09
 Granted                                                          0
 Exercised                                                  (31,255)        $4.44
 Forfeited                                                 (186,349)       $11.06
                                                        -------------
 Outstanding at October 1, 2006                           9,885,887         $8.04     5.6 years       $3,841
                                                        =============
 Options vested or expected to vest at October 1, 2006    9,678,383         $8.06     4.7 years       $3,841
 Exercisable at October 1, 2006                           7,485,722         $8.33     4.7 years       $3,841


As of October 1, 2006, the total future  compensation  cost related to nonvested
options, not yet recognized in the statement of income, was $6.3 million and the
weighted  average  period over which these awards are expected to be  recognized
was 1.9 years.

The Company  grants shares of common stock to its employees  that are subject to
restrictions on transfer and risk of forfeiture until  fulfillment of applicable
service  conditions  and, in certain cases,  holding periods  (Restricted  Stock
Awards).  The following table  summarizes the activity of non-vested  restricted
stock during the three months ended October 1, 2006:

                                                                                       
                                                                                         Weighted
                                                                                       Average Grant
                                                                                        Date Fair
                                                                          Shares          Value
                                                                       ------------- ---------------

             Non-vested at July 2, 2006                                   293,681             $7.44
             Granted                                                       11,058             $5.13
             Vested                                                       (29,163)            $6.65
             Forfeited                                                     (1,438)            $7.72
                                                                       -------------
             Non-vested at October 1, 2006                                274,138             $7.43
                                                                       =============


The fair value of  nonvested  shares is  determined  based on the closing  stock
price on the grant date. As of October 1, 2006,  there was $1.1 million of total
unrecognized  compensation  cost related to  non-vested  restricted  stock-based
compensation to be recognized over a weighted-average period of 2.4 years.




                                       6





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


Note 4 - Acquisitions

The Company  accounts for its business  combinations in accordance with SFAS No.
141, "Business Combinations," which addresses financial accounting and reporting
for business  combinations and requires that all such  transactions be accounted
for using the purchase  method.  Under the  purchase  method of  accounting  for
business combinations, the aggregate purchase price for the acquired business is
allocated  to the  assets  acquired  and  liabilities  assumed  based  on  their
estimated fair values at the acquisition date. Operating results of the acquired
entities are reflected in the Company's  consolidated  financial statements from
date of acquisition.

Acquisition of Fannie May Confections Brands, Inc.

On May 1, 2006,  the Company  acquired  all of the  outstanding  common stock of
Fannie May  Confections  Brands,  Inc.  ("Fannie  May  Confections  Brands"),  a
manufacturer and multi-channel  retailer and wholesaler of premium chocolate and
other confections under the well-known Fannie May, Harry London and Fanny Farmer
brands. The acquisition,  for a purchase price of approximately $92.2 million in
cash,  including  estimated working capital  adjustments and transaction  costs,
includes a modern  200,000-square  foot manufacturing  facility in North Canton,
Ohio and 52 Fannie May retail  stores in the Chicago  area,  where the chocolate
brand  has been a  tradition  since  1920.  The  purchase  price is  subject  to
"earn-out"  incentives which amount to a maximum of $4.5 million during the year
ending July 1, 2007 and $1.5 million during the year ending June 29, 2008,  upon
achievement  of  specified  earnings  targets.  Fannie  May  Confections  Brands
generated revenues of approximately $75.0 million in its most recent fiscal year
ended April 30, 2006.

As  described   further  under  "Long-Term   Debt,"  in  order  to  finance  the
acquisition,  on May 1, 2006, the Company  entered into a $135.0 million secured
credit facility with JPMorgan Chase Bank, N.A., as  administrative  agent, and a
group of lenders (the "2006 Credit Facility"). The 2006 Credit Facility includes
an $85.0 million term loan and a $50.0 million  revolving  facility,  which bear
interest at LIBOR plus 0.625% to 1.125%,  with pricing  based upon the Company's
leverage  ratio.  At closing,  the Company  borrowed  $85.0  million of the term
facility  to  acquire  all  of the  outstanding  capital  stock  of  Fannie  May
Confections Brands.

The  Company  is in the  process of  obtaining  independent  appraisals  for the
purpose of  allocating  the purchase  price to  individual  assets  acquired and
liabilities  assumed as a result of the  acquisition  of Fannie May  Confections
Brands.  This will result in  potential  adjustments  to the  carrying  value of
Fannie  May   Confections   Brands'   recorded  assets  and   liabilities,   the
establishment of certain additional intangible assets, revisions of useful lives
of intangible  assets,  some of which will have indefinite  lives not subject to
amortization,  and  the  determination  of any  residual  amount  that  will  be
allocated to goodwill. The preliminary allocation of the purchase price included
in the current period balance sheet is based on the best estimates of management
and is subject to revision based on final determination of asset fair values and
useful lives.

Acquisition of Wind & Weather

On October 31, 2005, the Company acquired all of the outstanding common stock of
Wind & Weather, a Fort Bragg, California based direct marketer of weather-themed
gifts, with annual revenues of approximately  $14.4 million during its then most
recently  completed  fiscal year ended March 31,  2005.  The  purchase  price of
approximately  $5.2 million,  including  acquisition costs, was funded utilizing
the  Company's  line of credit  which was  repaid  during the  Company's  second
quarter utilizing cash generated from operations, and excludes the assumption of
Wind & Weather's $1.2 million balance on its seasonal  working capital line. The
Company has since  relocated  the  operations  of Wind & Weather to its Madison,
Virginia facility, and terminated operations in California.

The following table summarizes the allocation of purchase price to the estimated
fair  values  of  assets  acquired  and  liabilities  assumed  at  the  date  of
acquisitions of Fannie May Confections Brands and Wind & Weather:


                                       7





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




                                                                           
                                                       Fannie May
                                                       Confections
                                                         Brands               Wind & Weather
                                                      Purchase Price          Purchase Price
                                                        Allocation              Allocation
                                                     ------------------    --------------------
                                                                  (in thousands)
  Current assets                                        $21,979                  $4,014
  Property, plant and equipment                           3,640                      67
  Intangible assets                                      13,200                   2,560
  Goodwill                                               63,001                   2,703
  Other                                                     156                      20
                                                     ------------------    --------------------
    Total assets acquired                               101,976                   9,364
                                                     ------------------    --------------------
  Current liabilities                                     4,929                   3,810
  Deferred tax liabilities                                4,485                     265
  Other                                                     399                      39
                                                     ------------------    --------------------
    Total liabilities assumed                            $9,813                   4,114
    Net assets acquired                                 $92,163                  $5,250
                                                     ==================    ====================


Of the $15.8  million of acquired  intangible  assets  related to the Fannie May
Confections Brands and Wind & Weather acquisitions, $1.9 million was assigned to
trademarks that are not subject to  amortization,  while the remaining  acquired
intangibles  of $13.9  million  were  allocated  primarily  to customer  related
intangibles which are being amortized over the assets'  determinable useful life
of 5 years.

Pro forma Results of Operation

The following  unaudited pro forma consolidated  financial  information has been
prepared  as if the  acquisitions  of Fannie May  Confections  Brands and Wind &
Weather had taken place at the  beginning  of each  fiscal year  presented.  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 acquisitions taken place at the beginning of the periods presented.

                                                       Three Months Ended
                                                  ------------------------------
                                                    October 1,      October 2,
                                                     2006            2005
                                                  --------------  --------------
                                                     (in thousands, except per
                                                            share data)

              Net revenues                            $137,132       $124,885
              Operating loss                          ($10,804)      ($12,075)
              Net loss                                 ($7,419)       ($8,106)

              Net loss per basic and diluted
              common share                              ($0.11)        ($0.12)




                                       8





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

Note 5 - Inventory

The  Company's  inventory,  stated at cost,  which is not in  excess of  market,
includes  purchased  and  manufactured  finished  goods  for  resale,  packaging
supplies,  raw material  ingredients  for  manufactured  products and associated
manufacturing labor, and is classified as follows:

                                                                                                      
                                                                                         October 1,        July 2,
                                                                                            2006            2006
                                                                                       ----------------  -----------
                                                                                                (in thousands)

                Finished goods                                                              $51,647         $36,689
                Work-in-Process                                                               5,093           3,370
                Raw materials                                                                17,795          12,895
                                                                                         -----------     -----------
                                                                                            $74,535         $52,954
                                                                                         ===========     ===========

Note 6 - Goodwill and Intangible Assets

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

                                                                                         October 1,
                                                                                           2006
                                                                                       ----------------
                                                                                        (in thousands)

                Goodwill - beginning of year                                               $131,141
                Acquisition of Fannie May Confections Brands                                    249
                                                                                         -----------
                Goodwill - end of period                                                   $131,390
                                                                                         ===========


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

                                                                                                 
                                                        October 1, 2006                           July 2, 2006
                                            ---------------------------------------- ----------------------------------------
                                               Gross                                 Gross
                              Amortization   Carrying     Accumulated                Carrying     Accumulated
                                 Period       Amount      Amortization      Net        Amount     Amortization       Net
                             ------------- ------------- --------------- ----------- ----------- --------------- ------------
                                                                     (in thousands)
 Intangible assets with
 determinable lives
  Investment in licenses     14 - 16 years     $4,927          $3,842       $1,085      $4,927          $3,762       $1,165
  Customer lists               3 - 6 years     18,500           3,082       15,418      18,500           2,231       16,269
  Other                        5 - 8 years      1,754             314        1,440       1,754             252        1,502
                                            ------------ --------------- ----------- ----------- --------------- ------------
                                               25,181           7,238       17,943      25,181           6,245       18,936

 Trademarks with
  indefinite lives                             10,908               -       10,908      10,886               -       10,886
                                            ------------ --------------- ----------- ----------- --------------- ------------
 Total identifiable
  intangible assets                           $36,089          $7,238      $28,851     $36,067          $6,245      $29,822
                                            ============ =============== =========== =========== =============== ============


Estimated future amortization expense is as follows:  remainder of fiscal 2007 -
$3.0  million,  fiscal 2008 - $4.0 million,  fiscal 2009 - $3.9 million,  fiscal
2010 - $3.8 million, fiscal 2011 - $2.9 million, and thereafter - $0.3 million.


                                       9



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

Note 7 - Long-Term Debt

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

                                                                                                      
                                                                                          October 1,       July 2,
                                                                                             2006           2006
                                                                                       ----------------  -----------
                                                                                                (in thousands)

           Term loan                                                                      $85,000         $85,000
           Revolving credit line                                                           37,000               -
           Commercial note                                                                  2,603           2,942
           Seller financed acquisition obligations                                              -              23
           Obligations under capital leases                                                   285             458
                                                                                       ----------------  -----------
                                                                                          124,888          88,423
           Less current maturities of long-term debt and obligations under
            capital leases                                                                 47,187          10,360
                                                                                       ----------------  -----------
                                                                                          $77,701         $78,063
                                                                                       ================  ===========


In order to finance the acquisition of Fannie May Confections  Brands, on May 1,
2006,  the Company  entered into a $135.0 million  secured credit  facility with
JPMorgan Chase Bank, N.A., as administrative  agent, and a group of lenders (the
"2006 Credit Facility"). The 2006 Credit Facility includes an $85.0 million term
loan and a $50.0 million revolving  facility,  which bear interest at LIBOR plus
0.625% to 1.125%,  with pricing  based upon the  Company's  leverage  ratio.  At
closing,  the Company borrowed $85.0 million of the term facility to acquire all
of the outstanding  capital stock of Fannie May Confections  Brands. The Company
is  required  to  pay  the  outstanding   term  loan  in  escalating   quarterly
installments,  with the final  installment  payment  due on May 1,  2012.  As of
October 1, 2006,  $37.0  million  was  outstanding  under the  revolving  credit
facility,  the proceeds of which were used to fund working capital  requirements
for the Company's upcoming holiday season.

Note 8 - Income Taxes

At the end of each interim reporting period, the Company estimates its effective
income tax rate  expected to be applicable  for the full year.  This estimate is
used in  providing  for income taxes on a  year-to-date  basis and may change in
subsequent  interim  periods.  The  Company's  effective  tax rate for the three
months ended October 1, 2006 was 39.6% compared  to 39.7% during the comparative
three month  period ended  October 2, 2005.  The  effective  tax rate during the
three  months ended  October 1, 2006 and October 2, 2005  includes the impact of
stock-based  compensation  recognized in accordance  with SFAS No.  123(R),  and
resulted in decreases in the effective income tax rate of approximately 1.1% and
1.6%, respectively, resulting primarily from the associated book/tax differences
in accounting for incentive stock options.

Note 9 - Business Segments

During the first quarter of fiscal 2007, the Company  segmented its organization
to improve  execution and customer  focus and to align its resources to meet the
demands of the markets it serves.  The Company's  management reviews the results
of the Company's operations by the following four business categories:

    o   1-800-Flowers.com Consumer Floral;
    o   BloomNet Wire Service;
    o   Gourmet Food and Gift Baskets; and
    o   Home and Children's Gifts.

Category  performance  is measured  based on contribution margin, which includes
only the direct controllable  revenue and operating expenses of  the categories.
As such, management's measure of  profitability for  these  categories does  not

                                       10


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


include the effect of corporate overhead such as Information  Technology,  Human
Resources  and  Finance,  which  are  operated  under a  centralized  management
platform,  providing services  throughout the organization,  nor does it include
depreciation and amortization , other income (net), and income taxes. Assets and
liabilities  are  reviewed  at the  consolidated  level  by  management  and not
accounted for by category.


                                                                    
                                                           Three Months Ended
                                                      -------------------------------
              Net Revenues                             October 1,      October 2,
                                                          2006            2005
                                                      -------------- ----------------
                                                              (in thousands)
              Net revenues:
                  1-800-Flowers.com Consumer Floral       $82,525         $76,275
                  BloomNet Wire Service                     7,166           4,516
                  Gourmet Food & Gift Baskets              22,176           8,587
                  Home & Children's Gifts                  24,595          22,676
                  Corporate (*)                             1,378           1,399
                  Intercompany eliminations                  (708)           (688)
                                                      -------------- ---------------
              Total net revenues                         $137,132        $112,765
                                                      ============== ===============



                                                           Three Months Ended
                                                      -------------------------------
              Operating Income (Loss)                  October 1,      October 2,
                                                          2006            2005
                                                      -------------- ----------------
                                                              (in thousands)
              Category Contribution Margin:
                  1-800-Flowers.com Consumer Floral         $7,841          $5,916
                  BloomNet Wire Service                      1,702             673
                  Gourmet Food & Gift Baskets               (1,606)         (1,428)
                  Home & Children's Gifts                   (2,055)         (1,942)
                                                      -------------- ----------------
              Category Contribution Margin Subtotal:         5,882           3,219
                  Corporate (*)                            (11,942)        (10,822)
                  Depreciation and amorization              (4,744)         (3,524)
                                                      -------------- ----------------
              Operating Loss                              ($10,804)       ($11,127)
                                                      ============== ================

                   (*)  Corporate  expenses consist of the Company's enterprise
                        shared service cost centers, and include, among others,
                        Information Technology, Human Resources, Accounting and
                        Finance, Legal,  Executive and  Customer Service Center
                        functions.   In  order   to  leverage   the   Company's
                        infrastructure, these  functions  are operated  under a
                        centralized   management  platform,  providing  support
                        services  throughout  the organization.  The  costs  of
                        these functions,  (including share-based compensation),
                        other than those of the Customer  Service Center, which
                        are allocated directly  to the  above categories  based
                        upon usage, are  included within  corporate expenses as
                        they are not directly allocable to a specific category.

Note 10 - 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.

                                       11


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

Forward Looking Statements

The section entitled  "Forward  Looking  Information and Factors that May Affect
Future  Results,"  provides a description  of the risks and  uncertainties  that
could  cause  actual  results  to differ  materially  from  those  discussed  in
forward-looking  statements  set forth in this report  relating to the financial
results,  operations and business prospects of the Company. Such forward-looking
statements are based on management's  current  expectations about future events,
which are inherently susceptible to uncertainty and changes in circumstances.

Overview

For more than 30 years,  1-800-FLOWERS.COM  Inc. - "Your Florist of Choice(R)" -
has been  providing  customers  around the world with the  freshest  flowers and
finest selection of plants,  gift baskets,  gourmet foods and  confections,  and
plush stuffed animals perfect for every  occasion.  1-800-FLOWERS.COM(R)  offers
the best of both worlds: exquisite,  florist-designed  arrangements individually
created by some of the nation's top floral artists and  hand-delivered  the same
day,  and  spectacular  flowers  delivered  through its "Fresh From Our Growers"
program.

Customers  can "call,  click or come in" to shop  1-800-FLOWERS.COM  twenty four
hours a day, 7 days a week at 1-800-356-9377 or  www.1800flowers.com.  Sales and
Service  Specialists  are  available  24/7,  and fast and  reliable  delivery is
offered same day, any day. As always, 100 percent  satisfaction and freshness is
guaranteed. The 1-800-FLOWERS.COM  collection of brands also includes home decor
and   children's    gifts   from   Plow   &   Hearth(R)    (1-800-627-1712    or
www.plowandhearth.com),  Problem  Solvers(R)  (www.problemsolvers.com),  Wind  &
Weather(R)  (www.windandweather.com),  Madison Place(R)  (www.madisonplace.com),
HearthSong(R)  (www.hearthsong.com)  and  Magic  Cabin(R)  (www.magiccabin.com);
gourmet gifts including popcorn and specialty treats from The Popcorn Factory(R)
(1-800-541-2676  or  www.thepopcornfactory.com);  exceptional  cookies and baked
gifts  from  Cheryl&Co.(R)   (1-800-443-8124  or  wwwcherylandco.com);   premium
chocolates   and   confections    from   Fannie   May   Confections    Brands(R)
(www.fanniemay.com and www.harrylondon.com); gourmet foods from GreatFood.com(R)
(www.greatfood.com);  wine  gifts  from  Ambrosia.com  (www.ambrosia.com);  gift
baskets  from  1-800-BASKETS.COM(R)  (www.1800baskets.com)  and the  BloomNet(R)
international  floral  wire  service  providing  quality  products  and  diverse
services to a select network of florists.

1-800-FLOWERS.COM, Inc. stock is traded on the NASDAQ market under ticker symbol
FLWS.

Category Information

During the first quarter of fiscal 2007, the Company  segmented its organization
to improve  execution and customer  focus and to align its resources to meet the
demands of the markets it serves.  The following table presents the contribution
of net revenues,  gross profit and "EBITDA"  (earnings before  interest,  taxes,
depreciation and amortization) from each of the Company's  business  categories.
Prior year information has been restated for comparative purposes.

                                                                                 
                                                                      Three Months Ended
                                                      ------------------------------------------------
            Net Revenues                                 October 1,        October 2,       % Change
                                                            2006             2005
                                                      ---------------- ---------------- --------------
                                                                         (in thousands)
            Net revenues:
                1-800-Flowers.com Consumer Floral         $82,525          $76,275             8.2%
                BloomNet Wire Service                       7,166            4,516            58.7%
                Gourmet Food & Gift Baskets                22,176            8,587           158.3%
                Home & Children's Gifts                    24,595           22,676             8.5%
                Corporate (*)                               1,378            1,399            (1.5%)
                Intercompany eliminations                    (708)            (688)           (2.9%)
                                                      ---------------- ----------------
            Total net revenues                           $137,132         $112,765            21.6%
                                                      ================ ================

                                       12



                                                                      Three Months Ended
                                                      ------------------------------------------------
            Gross Profit                                 October 1,        October 2,       % Change
                                                            2006             2005
                                                      ---------------- ---------------- --------------
                                                                         (in thousands)
            Gross Profit:
                1-800-Flowers.com Consumer Floral         $31,373          $29,201             7.4%
                BloomNet Wire Service                       4,100            2,613            56.9%
                Gourmet Food & Gift Baskets                 8,487            3,768           125.2%
                Home & Children's Gifts                    10,166            9,690             4.9%
                Corporate (*)                                 732              796            (8.0%)
                Intercompany eliminations                     (44)             (42)           (4.8%)
                                                      ---------------- ----------------
            Total gross profit                            $54,814          $46,026            19.1%
                                                      ================ ================


                                                                      Three Months Ended
                                                      ------------------------------------------------
            EBITDA                                       October 1,        October 2,       % Change
                                                            2006             2005
                                                      ---------------- ---------------- --------------
                                                                         (in thousands)
            Category Contribution Margin:
                1-800-Flowers.com Consumer Floral          $7,841           $5,916            32.5%
                BloomNet Wire Service                       1,702              673           152.9%
                Gourmet Food & Gift Baskets                (1,606)          (1,428)          (12.5%)
                Home & Children's Gifts                    (2,055)          (1,942)           (5.8%)
                                                      ---------------- ----------------
            Category Contribution Margin Subtotal:         5,882             3,219            82.7%
                Corporate (*)                            (11,942)          (10,822)          (10.3%)
                                                      ---------------- ----------------
            EBITDA                                       ($6,060)          ($7,603)           20.3%
                                                      ================ ================


          (*)  Corporate  expenses  consist of the Company's  enterprise  shared
          service  cost  centers,   and  include,   among  others,   Information
          Technology, Human Resources,  Accounting and Finance, Legal, Executive
          and  Customer  Service  Center  functions.  In order to  leverage  the
          Company's  infrastructure,   these  functions  are  operated  under  a
          centralized management platform, providing support services throughout
          the organization. The costs of these functions, (including share-based
          compensation),  other than those of the Customer Service Center, which
          are allocated  directly to the above  categories based upon usage, are
          included within corporate  expenses as they are not directly allocable
          to a specific category.

          (**) Performance is measured based on category  contribution margin or
          category EBITDA,  reflecting only the direct controllable  revenue and
          operating expenses of the categories. As such, management's measure of
          profitability  for these  categories  does not  include  the effect of
          corporate overhead,  described above, nor does it include depreciation
          and  amortization,  other income (net),  and income taxes.  Management
          utilizes EBITDA as a performance measurement tool because it considers
          such information a meaningful  supplemental measure of its performance
          and believes it is frequently used by the investment  community in the
          evaluation of companies with  comparable  market  capitalization.  The
          Company also uses EBITDA as one of the factors  used to determine  the
          total amount of bonuses available to be awarded to executive  officers
          and other employees.  The Company's credit agreement uses EBITDA (with
          additional  adjustments) to measure  compliance with covenants such as
          interest  coverage  and debt  incurrence.  EBITDA  is also used by the
          Company to evaluate and price potential acquisition candidates. EBITDA
          has limitations as an analytical tool, and should not be considered in
          isolation or as a substitute for analysis of the Company's  results as
          reported under GAAP.  Some of these  limitations  are: (a) EBITDA does
          not  reflect  changes  in, or cash  requirements  for,  the  Company's
          working  capital  needs;  (b) EBITDA does not reflect the  significant
          interest  expense,  or the  cash  requirements  necessary  to  service
          interest  or  principal  payments,  on the  Company's  debts;  and (c)
          although  depreciation  and  amortization  are non-cash  charges,  the
          assets being  depreciated and amortized may have to be replaced in the
          future,  and EBITDA does not reflect  any cash  requirements  for such
          capital expenditures. Because of these limitations, EBITDA should only
          be used on a  supplemental  basis  combined  with  GAAP  results  when
          evaluating the Company's performance.



                                       13

Results of Operations


Net Revenues

                                                                        
                                                        Three Months Ended
                                             -------------------------------------------
                                               October 1,     October 2,
                                                 2006           2005         % Change
                                             -------------- -------------- -------------
                                                           (in thousands)
     Net revenues:
      E-commerce                               $109,259        $100,655           8.5%
      Other                                      27,873          12,110         130.2%
                                             -------------- ---------------
     Total net revenues                        $137,132        $112,765          21.6%
                                             ============== ===============


The Company's  revenue  growth of 21.6% during the three months ended October 1,
2006 was due to a combination of organic growth,  as well as the acquisitions of
Wind & Weather, a direct marketer of weather-themed  gifts,  acquired on October
31, 2005, and Fannie May Confections  Brands,  Inc., a manufacturer and retailer
of premium chocolates and other confections,  acquired on May 1, 2006. Excluding
the impact of  acquisitions,  total revenue growth during the three months ended
October  1, 2006 was 9.5%,  reflecting:  (i) the  Company's  strong  brand  name
recognition,  (ii) continued leveraging of its existing customer base, and (iii)
cost  effective  spending on its  marketing  and selling  programs,  designed to
improve  customer  acquisition  and  accelerate  top-line  growth.  The  Company
fulfilled  approximately  1,637,000 orders through its E-commerce sales channels
(online and telephonic  sales) during the three months ended October 1, 2006, an
increase of 2.6% over the prior year period.  The Company's  E-commerce  average
order value of $66.74  increased  5.8% over the  respective  prior year  period,
primarily  from a  combination  of product  mix and pricing  initiatives.  Other
revenues, for the three months ended October 1, 2006, increased in comparison to
the same  period of the prior  year  primarily  as a result of  retail/wholesale
contribution  of Fannie May Confections  Brands,  Inc., as well as the continued
membership  growth and wholesale  floral product and service  offerings from the
Company's BloomNet Wire Service category.

The 1-800-Flowers.com  Consumer Floral category includes the 1-800-Flowers brand
operations  which  derives  revenue  from the sale of consumer  floral  products
through  its  E-Commerce  sales  channels   (telephonic  and  online  sales)  or
company-owned  and operated retail floral stores,  as well as royalties from its
franchise operations. Net revenues during the three months ended October 1, 2006
increased by 8.2% over the prior year period  primarily  from a  combination  of
increased  average  order  value and order  volumes  from its  E-commerce  sales
channel,  offset in part by lower  retail  sales from its  company-owned  floral
stores due to the sale or closure of several under-performing locations.

The BloomNet Wire Service  category  includes  revenues from  membership fees as
well as other  service  offerings  to florists.  Net  revenues  during the three
months  ended  October 1, 2006  increased  by 58.7%  over the prior year  period
primarily  as a result of  increased  florist  membership,  as well as increased
wholesale floral product sales.

The Gourmet Food & Gift Basket category  includes the operations of the Cheryl &
Co., Fannie May  Confections,  The Popcorn  Factory and The Winetasting  Network
brands.  Revenue is  derived  from the sale of  cookies,  baked  gifts,  premium
chocolates  and  confections,   gourmet  popcorn  and  wine  gifts  through  its
E-commerce  sales channels  (telephonic and online sales) or  company-owned  and
operated retail stores under the Cheryl & Co. and Fannie May brands,  as well as
wholesale operations.  Net revenue during the three months ended October 1, 2006
increased  by 158.3% over the prior year  period,  primarily  as a result of the
contribution of Fannie May Confections Brands, Inc.

The Home & Children's Gifts category includes revenues from Plow & Hearth,  Wind
& Weather,  Problem Solvers,  Madison Place,  HearthSong and Magic Cabin brands.
Revenue is derived from the sale of home decor and children's  gifts through its
E-commerce  sales channels  (telephonic and online sales) or  company-owned  and
operated  retail  stores under the Plow & Hearth brand.  Net revenue  during the
three months ended October 1, 2006  increased by 8.5% over the prior year period
primarily as a result of the contribution of Wind & Weather.



                                       14




At the start of the second half of fiscal 2005, the Company initiated a strategy
designed  to  extend  the  Company's  leadership  position  in  the  floral  and
thoughtful gift  marketplace,  and  implemented  plans to increase its marketing
spending  to drive  increased  customer  acquisition,  particularly  in the core
floral gift  category.  While the Company was  successful  in  achieving  strong
revenue  growth  during the prior year,  the growth was below the level that the
Company  targeted to achieve with its increased  marketing  spend,  resulting in
lower than anticipated  earnings.  Having now achieved a solid base of business,
through  a  combination   of  organic   efforts  and   strategic   acquisitions,
management's  current focus is on improving the Company's earnings  performance.
As such, the Company  expects  revenue growth for fiscal 2007 to be in the range
of 17-20 percent.

Gross Profit

                                                Three Months Ended
                                     -------------------------------------------
                                       October 1,     October 2,
                                          2006           2005         % Change
                                     --------------- -------------- ------------
                                                   (in thousands)
     Gross profit                        $54,814         $46,026      19.1%
     Gross margin %                        40.0%           40.8%


Gross  profit  increased  during the three  months  ended  October  1, 2006,  in
comparison  to the same period of the prior year,  primarily  as a result of the
revenue  growth  described  above.  Gross margin  percentage  decreased 80 basis
points,  to 40.0%,  from the prior  year  period,  primarily  as a result of the
seasonally lower margins of Fannie May Confections Brands, acquired in May 2006.

The  1-800-Flowers.com  Floral Consumer  category gross profit increased by 7.4%
over the prior year  period as a result of the  aforementioned  increase  in net
revenues. Gross margin percentage decreased 30 basis points, to 38.0% during the
three months ended October 1, 2006,  primarily as a result of increased shipping
costs due to carrier fuel surcharges.

The BloomNet  Wire Service  category  gross profit  increased by 56.9% over  the
prior year  period as a result of  increases  in florist  membership  and floral
wholesale product sales.  Gross margin percentage  decreased 70 basis points, to
57.2% during the three months ended  October 1, 2006,  as a result of sales mix,
reflecting the impact of increased wholesale products revenues which carry lower
margins.

The Gourmet Food & Gift Basket  category  gross profit  increased by 125.2% over
the prior year period primarily as a result of the incremental revenue generated
by Fannie May Confections  Brands.  Gross margin percentage  decreased 560 basis
points to 38.3% during the three months  ended  October 1, 2006,  as a result of
the seasonally lower margins of Fannie May Confections Brands.

The Home & Children's  Gift  category  gross  profit  increased by 4.9% over the
prior year period primarily as a result of the additional  revenue  generated by
Wind & Weather.  Gross  margin  percentage  decreased  140 basis points to 41.3%
during the three months ended  October 1, 2006,  as a result of higher  shipping
costs due to carrier fuel surcharges.

During the remainder of fiscal 2007, although varying by quarter due to seasonal
changes in product  mix, the Company  expects  that its gross margin  percentage
will  improve  primarily  through:  (i)  growth of its  higher  margin  business
categories,  including Cheryl & Co., Wind & Weather,  and more recently,  Fannie
May  Confections  Brands,  Inc.,  (ii) improved  product  sourcing,  new product
development and process  improvement  initiatives  implemented during the latter
half of the first quarter which are expected to mitigate  continued  pressure on
shipping  costs,  and  (iii)  the  contribution  of the  BloomNet  Wire  Service
business, which has completed its roll-out investment phase.



                                       15


Marketing and Sales Expense

                                                Three Months Ended
                                     -------------------------------------------
                                       October 1,     October 2,
                                          2006           2005         % Change
                                     --------------- -------------- ------------
                                                   (in thousands)

      Marketing and sales               $42,370         $38,224        10.8%
      Percentage of net revenues          30.9%           33.9%

During the three  months ended  October 1, 2006,  marketing  and sales  expenses
decreased  from 33.9% of net  revenue to 30.9%,  reflecting  improved  operating
leverage based on a number of cost-saving  initiatives and the completion of the
investment phase of the Company's BloomNet Wire Service business,  including the
absorption of incremental  sales and technology  personnel in order to develop a
member  directory,   increase  BloomNet  Technologies   penetration  and  expand
membership.  Marketing and sales expense increased over the prior year period by
10.8% as a  result  of  several  factors  including:  (i)  incremental  expenses
associated  with the  recent  acquisitions  of Wind &  Weather  and  Fannie  May
Confections  Brands,  (ii) incremental  variable costs to accommodate the higher
sales volumes, and (iii) personnel associated with the expansion of the BloomNet
Wire  Service  business.  During the three  months  ended  October 1, 2006,  the
Company added 548,000 new customers, an increase of 7.8% over the same period of
the  prior  year.  As a result of the  Company's  effective  customer  retention
efforts,  798,000 existing  customers placed  e-commerce orders during the three
months ended October 1, 2006, consistent with the same period of the prior year.
Of the 1,345,000 total customers who placed  e-commerce  orders during the three
months  ended  October  1, 2006,  approximately  59.3%  were  repeat  customers,
reflecting the Company's  ongoing focus on deepening the  relationship  with its
existing  customers  as their  trusted  source for gifts and services for all of
their celebratory occasions.

During fiscal 2007,  the Company is focused on improving  its operating  expense
ratio through a number of cost saving  initiatives,  including  catalog printing
and e-mail pricing  improvements,  as well as a review of the type, quantity and
effectiveness of its marketing  programs.  In addition to the improved operating
results  expected now that the Company has completed the investment phase of its
BloomNet florist business, the Company expects that marketing and sales expense,
as a percentage of revenue, will continue to decrease in comparison to the prior
year.

Technology and Development Expense

                                                Three Months Ended
                                     -------------------------------------------
                                       October 1,     October 2,
                                          2006           2005         % Change
                                     --------------- -------------- ------------
                                                   (in thousands)

      Technology and development         $5,161         $4,769          8.2%
      Percentage of net revenues           3.8%           4.2%

During  the three  months  ended  October 1, 2006,  technology  and  development
expense  decreased  from  4.2%  of net  revenue  to  3.8%,  reflecting  improved
operating leverage, but increased over the prior year period by 8.2% as a result
of the incremental  expenses  associated with the acquisitions of Wind & Weather
and Fannie  May  Confections  Brands,  as well as for  increases  in the cost of
maintenance and license agreements required to support the Company's  technology
platform.  During the three months ended October 1, 2006,  the Company  expended
$8.5  million on  technology  and  development,  of which $3.3  million has been
capitalized.

The Company believes that continued  investment in technology and development is
critical   to   attaining   its   strategic   objectives.   While  many  of  its
acquisition-related   integration   projects  are  complete,   as  a  result  of
incremental  expenses associated with Fannie May Confections Brands, the Company
expects  that  its  spending  for the  remainder  of  fiscal  2007  will  remain
consistent or decrease slightly as a percentage of net revenues in comparison to
the prior year.




                                       16


General and Administrative Expense

                                               Three Months Ended
                                     -------------------------------------------
                                       October 1,     October 2,
                                          2006           2005         % Change
                                     --------------- -------------- ------------
                                                   (in thousands)

      General and administrative        $13,343         $10,636        25.5%
      Percentage of net revenues           9.7%            9.4%

General and administrative expense increased 25.5% during the three months ended
October 1, 2006,  and from 9.4% of net  revenue in the prior year to 9.7% during
the current year  period,  primarily  as a result of: (i)  incremental  expenses
associated with Fannie May Confections  Brands, (ii) incremental travel expenses
associated with the expansion of the Company's  BloomNet Wire Service  business,
and (iii) higher insurance costs.

Although  the  Company  believes  that its current  general  and  administrative
infrastructure  is  sufficient  to  support  existing   requirements  and  drive
operating  leverage,  as a result of the  incremental  expenses  associated with
Fannie May Confections  Brands,  including costs associated with  Sarbanes-Oxley
compliance,  the Company expects that its general and administrative expenses as
a  percentage  of net  revenue  during  the  remainder  of  fiscal  2007 will be
consistent with the prior year period.

Depreciation and Amortization Expense

                                                Three Months Ended
                                     -------------------------------------------
                                       October 1,     October 2,
                                          2006           2005         % Change
                                     --------------- -------------- ------------
                                                   (in thousands)

      Depreciation and amortization      $4,744         $3,524          34.6%
      Percentage of net revenues           3.5%           3.1%


Depreciation  and amortization  expense  increased during the three months ended
October  1,  2006  over the  prior  year  period  primarily  as a result  of the
incremental  amortization  expense related to the  intangibles  established as a
result of the acquisitions of Wind & Weather and Fannie May Confections  Brands,
as well as depreciation  associated with recently completed  technology projects
designed to provide improved order/warehouse management functionality across the
enterprise.

The Company believes that continued investment in its infrastructure,  primarily
in the areas of technology  and  development,  including the  improvement of the
technology  platforms are critical to attaining its strategic  objectives.  As a
result  of these  improvements,  but  primarily  as a result of an  increase  in
amortization  expense  associated  with  intangibles  established as a result of
recent acquisitions,  the Company expects that depreciation and amortization for
the remainder of fiscal 2007 will remain  consistent  or increase  slightly as a
percentage of net revenues in comparison to the prior year.

Other Income (Expense)

                                                Three Months Ended
                                     -------------------------------------------
                                       October 1,     October 2,
                                          2006           2005         % Change
                                     -------------- -------------- -------------
                                                   (in thousands)

      Interest income                     $337            $215            56.7%
      Interest expense                  (1,828)            (84)       (2,076.2%)
      Other                                 11               6            83.3%
                                     -------------- --------------
                                       ($1,480)           $137
                                     ============== ==============

                                       17


The decrease in other income  (expense) during the three months ended October 1,
2006,  in  comparison  to prior year  period  was the result of higher  interest
expense on the Company's 2006 Credit Facility, offset in part by slightly higher
interest income,  resulting from an increase in average cash balances and rates.
The Company utilized an $85.0 million term loan to finance the acquisition,  and
as of October  1,  2006,  had an  outstanding  balance  of $37.0  million on its
revolving  credit  facility to fund working capital needs in preparation for the
holiday season.

Income Taxes

During the three months ended  October 1, 2006 and October 2, 2005,  the Company
recorded an income tax benefit of $4.9 million and $4.4  million,  respectively.
The Company's effective tax rate for the three months ending October 1, 2006 was
39.6%  compared to 39.7% during the  comparative  period of the prior year.  The
effective  tax rate during the three months ended October 1, 2006 and October 2,
2005 includes the impact of  share-based  compensation  recognized in accordance
with SFAS No.  123(R),  and resulted in a decrease in the  effective  income tax
rate of approximately 1.1% and 1.6%, respectively,  resulting primarily from the
associated book/tax differences in accounting for incentive stock options.

Liquidity and Capital Resources

At October 1, 2006, the Company had working capital of $36.2 million,  including
cash and  equivalents  of $9.7  million,  compared  to working  capital of $44.3
million,  including cash and  equivalents  and  short-term  investments of $24.6
million, at July 2, 2006.

Net cash used in  operating  activities  of $45.1  million for the three  months
ended  October 1, 2006 was  primarily  attributable  to the  Company's net loss,
non-cash  charges for deferred  income  taxes,  and seasonal  changes in working
capital, including increases in inventory,  receivables and prepaids, consisting
primarily  of  prepaid  catalog  production  costs,  partially  offset by higher
accounts  payable and accrued  expenses,  which increased in preparation for the
upcoming holiday selling season.

Net cash used in investing activities of $6.4 million for the three months ended
October 1, 2006 was primarily  attributable to capital  expenditures  related to
the Company's technology infrastructure.

Net cash provided by financing  activities of $36.6 million for the three months
ended October 1, 2006, was primarily  from bank  borrowings of $37.0 million was
used to  fund  seasonal  operating  losses  and  working  capital  requirements,
partially  offset by the repayment of  outstanding  debt and  long-term  capital
lease obligations.

On May 1,  2006,  the  Company  entered  into a $135.0  million  secured  credit
facility with JPMorgan Chase Bank, N.A., as administrative agent, and a group of
lenders (the "2006 Credit Facility"). The 2006 Credit Facility includes an $85.0
million term loan and a $50.0  million  revolving  credit  facility,  which bear
interest at LIBOR plus 0.625% to 1.125%,  with pricing  based upon the Company's
leverage  ratio.  At closing,  the Company  borrowed  $85.0  million of the term
facility  to  acquire  all  of the  outstanding  capital  stock  of  Fannie  May
Confections  Brands,  Inc. The Company is required to pay the  outstanding  term
loan in quarterly installments, with the final installment payment due on May 1,
2012. The 2006 Credit Facility  contains  various  conditions to borrowing,  and
affirmative and negative financial covenants.

The Company has historically utilized cash generated from operations to meet its
cash  requirements,  including  all  operating,  investing  and  debt  repayment
activities.  However,  due to the Company's  continued expansion into non-floral
products,  including  the  acquisition  of Fannie May  Confections  Brands,  the
Company had borrowed  $37.0  million  against its line of credit to fund working
capital  requirements,  which have increased during this time period as a result
of increased inventory and pre-holiday manufacturing  requirements.  The Company
expects to increase its level of borrowing during its fiscal second quarter, but
also  expects  that  all such  amounts  will be  repaid  prior to the end of the
quarter.


                                       18




At October 1, 2006, the Company's contractual obligations consist of:

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

Long-term debt                            $145,332            $53,514         $30,542         $34,836              $26,440
Capital lease obligations                      311                231              36              25                   19
Operating lease obligations                 67,289              8,672          17,412          10,681               30,524
Sublease obligations                         6,076              1,530           2,669           1,303                  574
Purchase commitments (*)                    37,422             37,422               -               -                    -
                                        -----------    ---------------    ------------   -------------     ----------------
     Total                                $256,430           $101,369         $50,659         $46,845              $57,557
                                        ===========    ===============    ============   =============     ================


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

On May 12, 2005,  the  Company's  Board of  Directors  increased  the  Company's
authorization  to  repurchase  the  Company's  Class A  common  stock  up to $20
million,  from the previous authorized limit of $10 million.  Any such purchases
could  be made  from  time to time in the  open  market  and  through  privately
negotiated  transactions,  subject to general market conditions.  The repurchase
program will be financed  utilizing  available  cash. As of October 1, 2006, the
Company had repurchased  1,510,050 shares of common stock for $11.1 million,  of
which none were repurchased during the three months ended October 1, 2006.

Critical Accounting Policies and Estimates

The Company's  discussion and analysis of its financial  position and results of
operations   are  based   upon  the   consolidated   financial   statements   of
1-800-FLOWERS.COM,  Inc.,  which  have been  prepared  in  accordance  with U.S.
generally  accepted  accounting  principles.  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  these  estimates  under  different   assumptions  or
conditions.  Management  believes the following  critical  accounting  policies,
among  others,  affect its more  significant  judgments  and  estimates  used in
preparation of its consolidated financial statements.

Revenue Recognition

Net revenues are generated by E-commerce  operations  from the Company's  online
and telephonic sales channels as well as other  operations  (retail/fulfillment)
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. Shipping terms are FOB shipping point.

Accounts Receivable

The Company  maintains  allowances  for doubtful  accounts for estimated  losses
resulting  from the inability of its customers or  franchisees  to make required
payments.  If the financial  condition of the Company's customers or franchisees
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.

                                       19




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 performs an annual impairment test as of the first day of its fiscal
fourth  quarter,  or earlier if indicators  of potential  impairment  exist,  to
evaluate goodwill. Goodwill is considered impaired if the carrying amount of the
reporting unit exceeds its estimated fair value. In assessing the recoverability
of  goodwill,  the Company  reviews  both  quantitative  as well as  qualitative
factors to support its assumptions with regard to fair value. 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.

Capitalized Software

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

Stock-based Compensation

SFAS No. 123R requires the measurement of stock-based compensation expense based
on the fair value of the award on the date of grant. The Company  determines the
fair value of stock  options  issued by using the  Black-Scholes  option-pricing
model. The Black-Scholes  option-pricing  model considers a range of assumptions
related to  volatility,  dividend  yield,  risk-free  interest rate and employee
exercise behavior.  Expected  volatilities are based on historical volatility of
the Company's stock price. The dividend yield is based on historical  experience
and future  expectations.  The  risk-free  interest  rate is derived from the US
Treasury  yield curve in effect at the time of grant.  The  Black-Scholes  model
also  incorporates  expected  forfeiture  rates,  based on historical  behavior.
Determining  these  assumptions  are  subjective and complex,  and therefore,  a
change in the  assumptions  utilized  could impact the  calculation  of the fair
value of the Company's stock options.

Income Taxes

The Company  has  established  deferred  income tax assets and  liabilities  for
temporary  differences  between the financial reporting bases and the income tax
bases of its  assets and  liabilities  at enacted  tax rates  expected  to be in
effect when such assets or liabilities are realized or settled.  The Company has
recognized  as a deferred  tax asset the tax  benefits  associated  with  losses
related to  operations,  which are  expected to result in a future tax  benefit.
Realization  of this deferred tax asset assumes that we will be able to generate
sufficient  future  taxable  income so that these assets will be  realized.  The
factors that we consider in assessing the likelihood of realization  include the
forecast of future  taxable  income and available tax planning  strategies  that
could be implemented to realize the deferred tax assets.


Recent Accounting Pronouncements

In June 2006, the Financial  Accounting  Standards  Board  ("FASB")  issued FASB
Interpretation  No. 48, "Accounting for Uncertainty in Income Taxes" ("FIN 48").
FIN  48  applies  to all  tax  positions  accounted  for  under  SFAS  no.  109,
"Accounting  for  Income  Taxes" and  defines  the  confidence  level that a tax
position must meet in order to be recognized  in the financial  statements.  The
interpretation requires that the tax effects of a position be recognized only if
it is  "more-likely-than-not"  to be sustained by the taxing authority as of the
reporting date. If a tax position is not considered "more-likely-than-not" to be
sustained then no benefits of the position are to be recognized. FIN 48 requires
additional  disclosures and is effective as of the beginning of the first fiscal
year beginning after December 15, 2006. The Company is currently  evaluating the
effect  that the  adoption  of FIN 48 will have on its  consolidated  results of
operations and financial condition.

In September 2006, the FASB issued SFAS No. 157, "Fair Value Measurements". This
Statement  defines fair value,  establishes a framework for measuring fair value
and expands  disclosure  about fair value  measurements,  and is  effective  for
financial  statements issued for fiscal years beginning after November 15, 2007,
and  interim  periods  within  those  fiscal  years.  The  Company is  currently
evaluating  the effect  that the  adoption  of this  Statement  will have on its
consolidated results of operations and financial condition.


                                       20


Forward Looking Information and Factors that May Affect Future Results


Our disclosure and analysis in this report contain  forward-looking  information
about the Company's  financial  results and estimates,  business  prospects that
involve  substantial  risks and  uncertainties.  From time to time,  we also may
provide oral or written forward-looking statements in other materials we release
to the  public.  Forward-looking  statements  give our current  expectations  or
forecasts of future events.  You can identify these  statements by the fact that
they do not relate strictly to historic or current facts. They use words such as
"will,"   "anticipate,"   "estimate,"  "expect,"  "project,"  "intend,"  "plan,"
"believe,"  "target," "forecast" and other words and terms of similar meaning in
connection with any discussion of future operating or financial performance.  In
particular,   these  include  statements  relating  to  future  actions,  future
performance,  new products and product categories, the outcome of contingencies,
such as legal proceedings,  and financial results.  Among the factors that could
cause actual results to differ materially are the following:

     o   the Company's ability:
         o  to achieve solid, sustainable revenue growth;
         o  to maintain and enhance its online shopping web sites to attract
            customers;
         o  to successfully introduce new products and product categories;
         o  to successfully integrate acquisitions, including the acquisition of
            Fannie May Confections Brands, Inc.;
         o  to cost effectively acquire and retain customers;
         o  to compete against existing and new competitors;
         o  to manage expenses associated with necessary general and
            administrative and technology investments;
         o  to cost efficiently manage inventories; and
         o  to grow its revenues and leverage its operating infrastructure to
            enhance profitability;
     o   general consumer sentiment and economic conditions that may affect
         levels of discretionary customer purchases of the Company's  products;
         and
     o   competition from existing and potential new competitors.

We  cannot  guarantee  that  any  forward-looking  statement  will be  realized,
although  we  believe  we  have  been  prudent  in our  plans  and  assumptions.
Achievement of future results is subject to risks,  uncertainties and inaccurate
assumptions.  Should known or unknown  risks or  uncertainties  materialize,  or
should  underlying  assumptions  prove  inaccurate,  actual  results  could vary
materially  from past results and those  anticipated,  estimated  or  projected.
Investors should bear this in mind as they consider forward-looking statements.

We  undertake  no  obligation  to publicly  update  forward-looking  statements,
whether as a result of new  information,  future  events or  otherwise.  You are
advised, however, to consult any further disclosures we make on related subjects
in our  Forms  10-Q,  8-K  and  10-K  reports  to the  Securities  and  Exchange
Commission. Our Annual Report on Form 10-K filing for the fiscal year ended July
2, 2006 listed  various  important  factors that could cause  actual  results to
differ materially from expected and historic results.  We note these factors for
investors as permitted by the Private Securities  Litigation Reform Act of 1995.
Readers can find them in Part I, Item 1, of that filing under the heading  "Risk
Factors that May Affect Future  Results".  We  incorporate  that section of that
Form 10-K in this filing and investors should refer to it. You should understand
that it is not possible to predict or identify all such  factors.  Consequently,
you should not  consider  any such list to be a  complete  set of all  potential
risks or uncertainties.



                                       21




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
money market  funds.  While the Company  currently  does not use  interest  rate
derivative  instruments to manage exposure to interest rate changes, in order to
finance the acquisition of Fannie May  Confections,  on May 1, 2006, the Company
entered into a $135.0  million  secured  credit  facility.  The credit  facility
includes an $85.0  million  term loan and a $50.0  million  revolving  facility,
which bear interest at LIBOR plus 0.625% to 1.125%,  with pricing based upon the
Company's leverage ratio.

ITEM 4.  CONTROLS AND PROCEDURES

Under the supervision and with the  participation  of our management,  including
the Chief Executive Officer and Chief Financial  Officer,  we have evaluated the
effectiveness  of the  design  and  operation  of our  disclosure  controls  and
procedures  pursuant to Exchange Act Rules 13a-15(e) and 15d-15(e) as of the end
of the  period  covered  by this  report.  Based on that  evaluation,  the Chief
Executive Officer and Chief Financial Officer have concluded that, as of the end
of the period covered by this report,  these disclosure  controls and procedures
are  effective  in  alerting  them in a timely  manner to  material  information
required to be disclosed in the Company's  periodic  reports filed with the SEC.
There were no changes in our internal control over financial  reporting (as such
term is defined in Exchange Act Rules 13a-15(f) and 15d-15(f))  during the three
months ended October 1, 2006 that have  materially  affected,  or are reasonably
likely to materially affect, our internal controls over financial reporting.

















                                       22



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 1A.  RISK FACTORS.


There have been no material  changes from the risk factors  disclosed in Part 1,
Item 1, of the  Company's  Annual  Report on Form 10-K for the fiscal year ended
July 2, 2006.


ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

         Not applicable.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

         Not applicable.

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

         Not applicable.

ITEM 5.  OTHER INFORMATION

         None.

ITEM 6.  EXHIBITS

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

             32.1  Certifications pursuant to 18 U.S.C. Section 1350, as adopted
                   pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.









                                       23



                                   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: 11/10/2006                             /s/ James F. McCann
---------------------------                  -----------------------------------
                                             James F. McCann
                                             Chief Executive Officer
                                             Chairman of the Board of Directors
                                             (Principal Executive Officer)




Date: 11/10/2006                             /s/ William E. Shea
---------------------------                  -----------------------------------
                                             William E. Shea
                                             Senior Vice President Finance and
                                             Administration (Principal Financial
                                             and Accounting Officer)