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

                                    FORM 10-Q/A


            X QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
                  For the quarterly period ended March 30, 2003


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

                           Commission File No. 0-26841

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

     DELAWARE                                              11-3117311
     --------                                              ----------

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

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

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

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

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

                                 Yes (X) No ( )

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

                                   28,472,803
                                   ----------
    (Number of shares of Class A common stock outstanding as of May 7, 2003)

                                   37,199,915
                                   ----------
    (Number of shares of Class B common stock outstanding as of May 7, 2003)





                             1-800-FLOWERS.COM, Inc.

                                    FORM 10-Q
                    FOR THE THREE MONTHS ENDED MARCH 30, 2003


                                     INDEX
                                                                           Page
                                                                           ----

Part I.   Financial Information

 Item 1.   Consolidated Financial Statements:

           Consolidated Balance Sheets - March 30, 2003
            (Unaudited) and June 30, 2002                                   1

           Consolidated Statements of Operations (Unaudited) - Three
            and Nine  Months Ended March 30, 2003 and March 31,
            2002                                                            2

           Consolidated Statements of Cash Flows (Unaudited) - Nine
            Months Ended March 30, 2003 and March 31, 2002                  3

           Notes to Consolidated Financial Statements (Unaudited)           4


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

 Item 3.   Quantitative and Qualitative Disclosures About Market Risk      12

 Item 4.   Controls and Procedures                                         13


Part II.   Other Information

 Item 1.   Legal Proceedings                                               14

 Item 2.   Changes in Securities and Use of Proceeds                       14

 Item 3.   Defaults upon Senior Securities                                 14

 Item 4.   Submission of Matters to a Vote of Security Holders             14

 Item 5.   Other Information                                               14

 Item 6.   Exhibits and Reports on Form 8-K                                14

Signatures                                                                 15

Certifications                                                             16






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


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


                                                                                                    

                                                                                        March 30,        June 30,
                                                                                         2003             2002
                                                                                      -------------   ------------

                                                                                       (unaudited)

 Assets
 Current assets:
   Cash and equivalents                                                                 $ 48,562        $ 40,601
   Short-term investments                                                                 12,130          22,798
   Receivables, net                                                                        9,826           9,345
   Inventories                                                                            24,417          15,647
   Prepaid and other                                                                       2,903           2,220
                                                                                      -------------   ------------
        Total current assets                                                              97,838          90,611

 Property, plant and equipment, net                                                       44,454          51,002
 Investments                                                                               4,394           9,591
 Capitalized investment in leases                                                            324             465
 Goodwill                                                                                 37,717          37,772
 Other intangibles, net                                                                    3,369           4,074
 Other assets                                                                             19,140          13,642
                                                                                      -------------   ------------
 Total assets                                                                           $207,236        $207,157
                                                                                      =============   ============

 Liabilities and stockholders' equity
 Current liabilities:
   Accounts payable and accrued expenses                                                $ 61,454        $ 64,156
   Current maturities of long-term debt and obligations under capital leases               2,779           3,154
                                                                                      -------------   ------------
        Total current liabilities                                                         64,233          67,310
 Long-term debt and obligations under capital leases                                      10,070          12,244
 Other liabilities                                                                         4,478           3,695
                                                                                      -------------   ------------
 Total liabilities                                                                        78,781          83,249
 Commitments and contingencies
 Stockholders' equity:
  Preferred stock, $.01 par value,  10,000,000 shares authorized, none issued                  -               -
  Class A common stock, $.01 par value, 200,000,000 shares authorized,
   28,454,180 and 28,319,677 shares issued at March 30, 2003 and June 30, 2002,
   respectively                                                                              285             283
  Class B common stock, $.01 par value, 200,000,000 shares authorized,
   42,479,915 and 42,480,925 shares issued at March 30, 2003 and June 30, 2002,
   respectively                                                                              425             425
   Additional paid-in capital                                                            247,066         246,497
   Retained deficit                                                                     (116,213)       (120,189)
   Treasury stock, at cost-52,800 Class A and 5,280,000 Class B shares                    (3,108)         (3,108)
                                                                                      -------------   ------------
        Total stockholders' equity                                                       128,455         123,908
                                                                                      -------------   ------------
 Total liabilities and stockholders' equity                                             $207,236        $207,157
                                                                                      =============   ============



See accompanying notes.










                                                            1



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

                                                                                                                  

                                                                                  Three Months Ended          Nine Months Ended
                                                                              -------------------------   --------------------------
                                                                                March 30,    March 31,      March 30,     March 31,
                                                                                 2003         2002           2003           2002
                                                                              ------------- -----------   -------------  -----------
Net revenues                                                                   $124,121      $115,424       $410,775       $356,918
Cost of revenues                                                                 73,095        70,690        232,977        210,193
                                                                              ------------- -----------   -------------  -----------
Gross profit                                                                     51,026        44,734        177,798        146,725
Operating expenses:
  Marketing and sales                                                            35,710        31,533        129,641        113,109
  Technology and development                                                      3,323         3,222         10,316         10,444
  General and administrative                                                      7,343         6,847         22,212         20,826
  Depreciation and amortization                                                   3,594         3,788         11,691         11,149
                                                                              ------------- -----------   -------------  -----------
       Total operating expenses                                                  49,970        45,390        173,860        155,528
                                                                              ------------- -----------   -------------  -----------
Operating income (loss)                                                           1,056          (656)         3,938         (8,803)
Other income (expense):
  Interest income                                                                   245           515            880          2,174
  Interest expense                                                                 (213)         (308)          (789)          (920)
  Other, net                                                                         95           (92)           (53)          (128)
                                                                              ------------- -----------   -------------  -----------
Total other income (expense), net                                                   127           115             38          1,126
                                                                              ------------- -----------   -------------  -----------
Income (loss) before income taxes                                                 1,183          (541)         3,976         (7,677)
Benefit from income taxes                                                             -           706              -            706
                                                                              ------------- -----------   -------------  -----------
Net income (loss)                                                                $1,183          $165         $3,976        $(6,971)
                                                                              ============= ===========   =============  ===========

Basic and diluted net income (loss) per common share                              $0.02         $0.00          $0.06         $(0.11)
                                                                              ============= ===========   =============  ===========
Weighted average shares used in the calculation of net income (loss)
 per common share:
 Basic                                                                           65,583        64,807         65,528         64,507
                                                                              ============== ===========  =============  ===========
 Diluted                                                                         67,117        68,030         67,581         64,507
                                                                              ============== ===========  =============  ===========


See accompanying notes.






















                                                           2




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


                                                                                                       
                                                                                             Nine Months Ended
                                                                                       --------------------------------
                                                                                         March 30,         March 31,
                                                                                          2003              2002
                                                                                       --------------    --------------
 Operating activities:
 Net income (loss)                                                                        $3,976           ($6,971)

 Reconciliation of net income (loss) to net cash (used in) provided by
   operations:
   Depreciation and amortization                                                          11,691            11,149
   Bad debt expense                                                                          452               144
   Other non-cash items                                                                       65               566
   Changes in operating items:
     Receivables                                                                            (933)           (3,316)
     Inventories                                                                          (8,770)           (1,324)
     Prepaid and other                                                                      (683)             (185)
     Accounts payable and accrued expenses                                                (2,702)            1,266
     Other assets                                                                         (5,534)            3,261
     Other liabilities                                                                       783               332
                                                                                       --------------    --------------
   Net cash (used in) provided by operating activities                                    (1,655)            4,922

 Investing activities:
 Purchase of investments                                                                 (21,350)           (1,088)
 Sale of investments                                                                      37,215                 -
 Capital expenditures, net of non-cash expenditures                                       (4,680)           (6,470)
 Other                                                                                       284              (174)
                                                                                       --------------    --------------
   Net cash provided by (used in) investing activities                                    11,469            (7,732)

 Financing activities:
 Proceeds from employee stock options/stock purchase plan                                    571             1,770
 Repayment of notes payable and bank borrowings                                             (721)             (615)
 Payment of capital lease obligations                                                     (1,703)           (1,437)
                                                                                       --------------    --------------
   Net cash used in financing activities                                                  (1,853)             (282)
                                                                                       --------------    --------------
 Net change in cash and equivalents                                                        7,961            (3,092)
 Cash and equivalents:
   Beginning of period                                                                    40,601            63,896
                                                                                       --------------    --------------
   End of period                                                                         $48,562           $60,804
                                                                                       ==============    ==============



See accompanying notes.


















                                                           3



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

Note 1 - Accounting Policies

Basis of Presentation

The accompanying  unaudited consolidated financial statements have been prepared
by  1-800-FLOWERS.COM,  Inc. and subsidiaries (the "Company") in accordance with
accounting  principles  generally  accepted  in the United  States  for  interim
financial  information  and  pursuant  to  the  rules  and  regulations  of  the
Securities and Exchange Commission.  Accordingly, they do not include all of the
information and footnotes required by accounting  principles  generally accepted
in the United  States  for  complete  financial  statements.  In the  opinion of
management, all adjustments (consisting of normal recurring accruals) considered
necessary for a fair presentation have been included.  Operating results for the
three and nine months ended March 30, 2003 are not necessarily indicative of the
results that may be expected for the fiscal year ending June 29, 2003.

The balance sheet information at June 30, 2002 has been derived from the audited
financial statements at that date.

For further  information,  refer to the  consolidated  financial  statements and
footnotes  thereto  included in the Company's Annual Report on Form 10-K for the
fiscal year ended June 30, 2002.

Use of Estimates

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

Comprehensive Income (Loss)

For the three and nine  months  ended  March 30,  2003 and March 31,  2002,  the
Company's  comprehensive income (losses) were equal to the respective net income
(losses) for each of the periods presented.

Note 2 - Employee Stock Incentive Plans

The Company  accounts  for its stock option  plans under  Accounting  Principles
Board ("APB")  Opinion No. 25,  "Accounting  for Stock Issued to Employees," and
related Interpretations.  Accordingly,  no stock-based compensation is reflected
in net income,  as all options granted had an exercise price equal to the market
value of the underlying  common stock on the date of grant.  The following table
illustrates  the effect on net income and  earnings per share if the Company had
applied  the  fair  value  recognition  provisions  of  Statement  of  Financial
Accounting   Standards   ("SFAS")   No.   123,   "Accounting   for   Stock-Based
Compensation."

                                                                                                                  

                                                                            Three Months Ended               Nine Months Ended
                                                                      -----------------------------   -----------------------------
                                                                        March 30,      March 31,        March 30,       March 31,
                                                                          2003            2002            2003             2002
                                                                      --------------  -------------   --------------  -------------
                                                                                    (in thousands, except per share data)
 Net income (loss):
     As reported                                                        $1,183            $165            $3,976          ($6,971)
     Pro-forma                                                           ($851)        ($1,448)          ($1,758)        ($10,944)

 Basic and diluted net income (loss) per common share:
     As reported                                                         $0.02           $0.00             $0.06           ($0.11)
     Pro-forma                                                          ($0.01)         ($0.02)           ($0.03)          ($0.17)



Note 3 - Acquisition of Selected Assets of The Popcorn Factory

On May 3, 2002,  the Company  extended  the breadth of its gourmet  food product
assortment  when it completed the acquisition of selected  operating  assets and
liabilities of The Popcorn Factory, Inc. ("The Popcorn Factory"), a manufacturer




                                                           4



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

Pro forma Results of Operations

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

                                                                                  

                                                                        Nine Months Ended
                                                               -------------------------------------
                                                                  March 30,           March 31,
                                                                    2003                2002
                                                               ----------------  -------------------
                                                               (in thousands, except per share data)

Net revenues                                                       $410,775           $387,079
Operating income (loss)                                               3,938            (11,020)
Net income (loss)                                                     3,976             (9,594)
Basic and diluted net income (loss) per common share                  $0.06             ($0.15)


Note 4 - Goodwill and Intangible Assets

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

                                                                                              

                                                        March 30, 2003                           June 30, 2002
                                            ---------------------------------------- -------------------------------------
                                               Gross                                   Gross
                              Amortization    Carrying    Accumulated                 Carrying   Accumulated
                                 Period        Amount     Amortization      Net        Amount    Amortization      Net
                             -------------- ------------ -------------- ------------ ----------- ------------- -----------
                                                                     (in thousands)

Goodwill                            -          $51,622        $13,905      $37,717      $51,677      $13,905      $37,772
                                            ============ ============== ============ =========== ============= ===========
Intangible assets with
determinable lives
   Investment in licenses     14 - 16 years     $4,927         $2,711       $2,216       $4,927       $2,468      $2,459
   Customer lists                   3 years        910            278          632          910           51         859
   Technology                       3 years      1,659          1,659            -        1,659        1,428         231
   Other                           20 years        171            126           45          171          122          49
                                            ------------ -------------- ------------ ----------- ------------- -----------
                                                 7,667          4,774        2,893        7,667        4,069       3,598
Trademarks with
indefinite lives                    -              480              4          476          480            4         476
                                            ------------ -------------- ------------ ----------- ------------- -----------
Total identifiable
intangible assets                               $8,147         $4,778       $3,369       $8,147       $4,073      $4,074
                                            ============ ============== ============ =========== ============= ===========



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










                                                           5




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


Note 5 - Long-Term Debt

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

                                                                                       
                                                                           March 30,     June 30,
                                                                              2003         2002
                                                                          ------------  ------------
                                                                               (in thousands)

      Commercial notes and revolving credit lines                            $6,661         $7,380
      Seller financed acquisition obligations                                   201            202
      Obligations under capital leases                                        5,987          7,816
                                                                          ------------  ------------
                                                                             12,849         15,398
      Less current maturities of long-term debt and obligations
      under capital leases                                                    2,779          3,154
                                                                          ------------  ------------
                                                                            $10,070        $12,244
                                                                          ============  ============

Note 6 - Net Income (Loss) Per Common Share

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

                                                                                                                   

                                                                            Three Months Ended                 Nine Months Ended
                                                                      --------------------------------  ----------------------------
                                                                        March 30,       March 31,         March 30,      March 31,
                                                                          2003             2002              2003           2002
                                                                      ---------------  ---------------  ---------------  -----------
                                                                                     (in thousands, except per share data)
Numerator:
   Net income (loss)                                                      $1,183             $165           $3,976         ($6,971)
                                                                      ===============  ===============  ===============  ===========
Denominator:
   Weighted average shares outstanding                                    65,583           64,807           65,528          64,507
   Effect of dilutive securities:
   Employee stock options                                                  1,534            3,223            2,053               -
                                                                      ---------------  ---------------  ---------------  -----------
Adjusted weighted-average shares and assumed
   conversions                                                            67,117           68,030           67,581          64,507
                                                                      ===============  ===============  ===============  ===========

Basic and diluted net income (loss) per common share                       $0.02            $0.00            $0.06          ($0.11)
                                                                      ===============  ===============  ===============  ===========


Note 7 - Commitments and Contingencies

Legal Proceedings

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













                                                           6


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

Forward Looking Statements

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

Overview

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

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

Results of Operations

Net Revenues

                                                                                                     
                                                Three Months Ended                              Nine Months Ended
                                 ----------------------------------------------  ---------------------------------------------
                                    March 30,       March 31,                      March 30,       March 31,
                                      2003          2002            % Change         2003            2002          % Change
                                 --------------- ---------------- -------------  --------------  -------------  --------------
                                                                   (in thousands)
Net revenues:
 Telephonic                         $52,287         $50,715            3.1%          $208,817        $185,232         12.7%
 Online                              64,595          56,874           13.6%           181,145         149,711         21.0%
 Retail/fulfillment                   7,239           7,835           (7.6%)           20,813          21,975         (5.3%)
                                 --------------- ----------------                --------------  -------------
Total net revenues                 $124,121        $115,424            7.5%          $410,775        $356,918         15.1%
                                 =============== ================                ==============  =============


Net revenues consist primarily of the selling price of the merchandise,  service
or outbound shipping charges, less discounts, returns and credits. The Company's
combined  telephonic  and online revenue growth during the three and nine months
ended March 30, 2003 was due primarily to an increase in order volume, resulting
from the Company's  effective  marketing  efforts,  continued  strong brand name
recognition and further  expansion of its non-floral  product  offerings such as
candies and gourmet  popcorn from The Popcorn Factory line of products which was
acquired in May 2002, as well as items for the home and garden,  children's toys
and other  specialty  gifts.  During the three and nine  months  ended March 30,
2003,  non-floral gift products  accounted for 38.1% and 52.5% of total combined
telephonic and online net revenues, respectively, as compared to 34.3% and 47.9%
during the same periods of the prior year.




                                                           7


The Company fulfilled  approximately  1,871,000 and 6,339,000 orders through its
combined  telephonic and online sales channels  during the three and nine months
ended March 30, 2003,  an increase of 8.7% and 23.1% over the  respective  prior
year  periods.  The growth in order volume was  generated on both the  Company's
online sales channel,  which experienced increases of 11.3% and 23.7% during the
three and nine months ended March 30, 2003,  respectively,  in comparison to the
prior year periods,  driven by traffic increases through the Company's  websites
as well as  through  third  party  portals  and  affiliates,  and the  Company's
telephonic sales channel, which during the three and nine months ended March 30,
2003 increased 5.2% and 22.5%, over the respective prior year periods, resulting
primarily from the acquisition of the Company's  gourmet popcorn product line in
May 2002. The Company's  combined  telephonic and online sales channels  average
order  value of $62.46  during  the three  months  ended  March  30,  2003,  was
consistent  with the same period of the prior year, but decreased 5.4% to $61.52
during the nine months ended March 30, 2003, in comparison to the same period of
the prior year, due to the seasonal  impact of The Popcorn  Factory product line
which has a lower average order value.  The Company intends to continue to drive
revenue  growth through its online  business,  and continue the migration of its
customers  from the  telephone  to the Web for several  important  reasons:  (i)
online orders are less expensive to process than telephonic orders,  (ii) online
customers  can  view  the  Company's  full  array  of gift  offerings  including
non-floral gifts,  which yield higher gross margin  opportunities,  (iii) online
customers  can utilize all of the Company's  services,  such as the various gift
search functions, order status check and reminder service, thereby deepening the
relationship  with its customers and leading to increased order rates,  and (iv)
when customers visit the Company online,  it provides an opportunity to interact
with them in an electronic dialog via cost efficient marketing programs.

Retail/fulfillment  revenues  for the three and nine months ended March 30, 2003
decreased in  comparison  to the same periods of the prior year,  primarily as a
result  of  closing or converting  certain  company  owned  retail  stores  into
franchised operations.

Gross Profit

                                                                                                    
                                                Three Months Ended                               Nine Months Ended
                                 ----------------------------------------------  ---------------------------------------------
                                   March 30,        March 31,                     March 30,      March 31,
                                     2003            2002          % Change         2003           2002          % Change
                                 --------------  ---------------  -------------  -------------  -------------  ---------------
                                                                (in thousands)

     Gross profit                   $51,026       $44,734            14.1%         $177,798       $146,725         21.2%
     Gross margin %                   41.1%         38.8%                             43.3%          41.1%




Gross profit consists of net revenues less cost of revenues,  which is comprised
primarily  of florist  fulfillment  costs  (fees paid to florists  directly  and
through wire services that serve as  clearinghouses  for floral  orders,  net of
wire service rebates),  the cost of floral and non-floral  merchandise sold from
inventory or through third parties,  and associated costs including  inbound and
outbound  shipping  charges.  Additionally,  cost of revenues  include labor and
facility costs related to direct-to-consumer  merchandise production operations,
as well as  facility  costs on  properties  that  are  sublet  to the  Company's
franchisees. Gross profit increased during the three and nine months ended March
30, 2003, in  comparison  to the same periods of the prior year,  primarily as a
result of increased order volume and an improved gross margin percentage.  Gross
margin  percentage  increased by 230 and 220 basis  points  during the three and
nine  months  ended  March  30,  2003,  respectively,  due  to  several  factors
including:   i)  increased   non-floral   product  sales,   which  were  further
complemented  by the  acquisition of The Popcorn Factory line of products in May
2002, which generate higher gross margins,  ii) improvements in product shipping
costs,  inventory  management  and  product  sourcing,  iii) an  increase in the
Company's service charge, aligning it with industry norms, and iv) the Company's
continued focus on customer service,  whereby stricter quality control standards
and  enforcement  methods  reduced  the  rate  of  product  credits/returns  and
replacements.

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






                                                           8


Marketing and Sales Expense

                                                                                                  

                                             Three Months Ended                               Nine Months Ended
                                 ----------------------------------------------  --------------------------------------------
                                   March 30,      March 31,                        March 30,      March 31,
                                     2003           2002            % Change         2003           2002          % Change
                                 --------------  ---------------  -------------  -------------  -------------  --------------
                                                                (in thousands)

     Marketing and sales            $35,710       $31,533            13.2%         $129,641       $113,109          14.6%
     Percentage of net revenues       28.8%         27.3%                             31.6%          31.7%


Marketing and sales expense  consists  primarily of advertising  and promotional
expenditures,   catalog  costs,  online  portal  agreements,  retail  store  and
fulfillment  operations  (other  than costs  included in cost of  revenues)  and
customer  service  center  expenses,  as well as the  operating  expenses of the
Company's   departments   engaged  in  marketing,   selling  and   merchandising
activities.  Marketing  and sales  expenses  increased  as a  percentage  of net
revenues  during the three  months  ended March 30,  2003,  compared to the same
period of the prior fiscal year due primarily to three factors  specific to this
current  fiscal  period:  i) the timing of revenues  associated  with the Easter
Holiday,  which occurs in the Company's  fiscal fourth  quarter  ending June 29,
2003,  in  comparison  to fiscal 2002 when it occurred in the  Company's  fiscal
third quarter;  ii) an increase in fixed operating expenses  associated with The
Popcorn Factory,  acquired in May 2002. Due to the highly seasonal nature of its
business,  The Popcorn  Factory has low sales  volume  relative to its  overhead
during the Company's fiscal third quarter;  and iii) slower demand in the latter
part of the quarter due to the war in Iraq and the severe weather in much of the
country  which  reduced  demand  for   spring-related   products.   Despite  the
aforementioned  increase  in the fiscal  third  quarter,  during the nine months
ended  March 30,  2003,  marketing  and sales  expenses as a  percentage  of net
revenues were consistent with prior year due to targeted  cost-effective  online
advertising,  coupled with the Company's  strong brand name and order processing
cost reduction initiatives. As a result of the Company's cost-efficient customer
retention  programs,  of the 1,516,000 and 4,219,000 customers who placed orders
during  the  three  and  nine  months  ended  March  30,   2003,   respectively,
approximately  55.1% and 43.9% represented repeat customers as compared to 50.4%
and 42.7% in the respective prior year periods. In addition,  as a result of the
strength of the Company's  brands,  combined with its  cost-efficient  marketing
programs,  the Company added  approximately  680,000 and 2,366,000 new customers
during the three and nine months ended March 30, 2003, respectively.

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

Technology and Development Expense

                                                                  
                                                Three Months Ended                             Nine Months Ended
                                  --------------------------------------------   --------------------------------------------
                                   March 30,       March 31,                       March 30,      March 31,
                                      2003          2002            % Change         2003           2002          % Change
                                  -------------  ---------------  ------------  -------------  -------------  ---------------
                                                                (in thousands)

Technology and development           $3,323         $3,222            3.1%         $10,316         $10,444          (1.2%)
Percentage of net revenues             2.7%          2.8%                             2.5%            2.9%



Technology and development  expense consists  primarily of payroll and operating
expenses of the Company's  information  technology group,  costs associated with
its Web sites,  including hosting,  design,  content development and maintenance
and support  costs  related to the  Company's  order  entry,  customer  service,
fulfillment and database systems.  Technology and development  expense increased
during the three months ended March 30, 2003,  in  comparison to the same period
of the prior year, as a result of incremental  costs associated with The Popcorn
Factory,  acquired in May 2002,  but  decreased as a percentage  of net revenues
during the three and nine months ended March 30, 2003 due to

                                       9


cost-efficiencies  realized by in-sourcing technology  applications and bringing
the Company's disaster recovery web-hosting platform in-house. Internalizing the
Company's  development  functions  has enabled  the Company to cost  effectively
enhance  the  content  and  functionality  of its  Web  sites  and  improve  the
performance  of the Company's  fulfillment  and database  systems,  while adding
improved operational flexibility and supplemental back-up and system redundancy.
During the three and nine months ended March 30, 2003, the Company expended $4.3
million and $13.5 million, respectively, on technology and development, of which
$1.0  million  and $3.2  million  has been  capitalized.

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

General and Administrative Expense

                                                                                                   
                                                Three Months Ended                             Nine Months Ended
                                   --------------------------------------------  ---------------------------------------------
                                   March 30,        March 31,                      March 30,      March 31,
                                      2003           2002            % Change         2003           2002          % Change
                                   -------------  ---------------  -------------  -------------  -------------  --------------
                                                                (in thousands)

General and administrative           $7,343          $6,847             7.2%        $22,212        $20,826         6.7%
Percentage of net revenues             5.9%            5.9%                            5.4%           5.8%



General and  administrative  expense  consists of payroll and other  expenses in
support  of the  Company's  executive,  finance  and  accounting,  legal,  human
resources and other administrative  functions,  as well as professional fees and
other general  corporate  expenses.  The increase in general and  administrative
expense  during the three and nine months ended March 30, 2003, in comparison to
the same periods of the prior year,  was primarily  attributable  to incremental
costs  associated  with the  operation of The Popcorn  Factory,  acquired in May
2002, and increased  insurance costs  resulting from overall market  conditions,
partially offset by various cost reduction initiatives.

The Company believes that its current general and administrative  infrastructure
is sufficient to support existing requirements, and as such, while increasing in
absolute  dollars,  general and  administrative  expenses on an annual basis are
expected to continue to decline as a percentage of net revenues.

Depreciation and Amortization Expense

                                                                                                   
                                                 Three Months Ended                            Nine Months Ended
                                    -------------------------------------------  ---------------------------------------------
                                     March 30,      March 31,                      March 30,      March 31,
                                      2003           2002           % Change         2003           2002          % Change
                                    -----------  ---------------  -------------  -------------  -------------  ---------------
                                                                (in thousands)

Depreciation and amortization         $3,594         $3,788          (5.1%)        $11,691         $11,149          4.9%
Percentage of net revenues              2.9%           3.3%                           2.8%            3.1%


The decrease in depreciation  and  amortization  expense during the three months
ended  March 30,  2003,  in  comparison  to the same  period of the prior  year,
reflects the impact of the Company's  declining rate of capital  additions,  and
the fact that certain software components of the Company's order entry, customer
service,  fulfillment and database systems,  implemented in fiscal 2000, are now
fully depreciated.  The increase in depreciation and amortization expense during
the nine months ended March 31, 2003,  in  comparison  to the same period of the
prior year, was primarily the result of additional depreciation and amortization
associated  with The Popcorn  Factory,  acquired in May 2002,  and current  year
capital additions,  offset in part by the aforementioned  reduction due to fully
depreciated assets.

Although the Company believes that continued  investment in its  infrastructure,
primarily in the areas of technology and  development,  is critical to attaining
its strategic objectives, the Company expects that depreciation and amortization
will continue to decrease as a percentage of net revenues in comparison to prior
fiscal periods.





                                                           10


                                                                                                  
Other Income (Expense)

                                                 Three Months Ended                            Nine Months Ended
                                    -------------------------------------------- ---------------------------------------------
                                     March 30,       March 31,                     March 30,      March 31,
                                       2003            2002         % Change         2003           2002          % Change
                                    -------------   -------------  ------------- -------------  -------------  ---------------
                                                                (in thousands)

     Interest income                   $245           $515            (52.4%)         $880          $2,174         (59.5%)
     Interest expense                  (213)          (308)            30.8%          (789)           (920)         14.2%
     Other                               95            (92)           203.3%           (53)           (128)         58.6%
                                    -------------   -------------                -------------  -------------
                                       $127           $115             10.4%           $38          $1,126         (96.6%)
                                    =============   =============                =============  =============



Other  income  (expense)  consists  primarily of interest  income  earned on the
Company's  investments and available cash balances,  offset by interest expense,
primarily attributable to the Company's capital leases and other long-term debt.
The increase in other income (expense) for the three months ended March 30, 2003
was primarily due to a gain related to the sale of certain  retail store assets,
offset in part by lower interest  income due to the decline in invested cash and
investment  balances in order to fund operations,  capital  expenditures and the
acquisition  of The  Popcorn  Factory  in May 2002,  as well as a decline in the
Company's  average rate of return on its investments  due to market  conditions.
The decrease in other income  (expense) for the nine months ended March 30, 2003
was  primarily due to the decline in invested  cash and  investment  balances in
order  to fund  operations,  capital  expenditures  and the  acquisition  of The
Popcorn Factory in May 2002, as well as a decline of the Company's  average rate
of return on its investments due to market conditions.

Income Taxes

During the three and nine months  ended  March 30, 2003 the Company  provided no
income  tax  provision   due  to  the   availability   of  net  operating   loss
carryforwards.  However,  during the three and nine months  ended March 31, 2002
the Company recovered previously paid income taxes of approximately $0.7 million
as a result of tax law changes,  which  extended the period for which  companies
were allowed to  carry-back  losses.  The Company has provided a full  valuation
allowance  against the remaining  portion of its deferred tax asset,  consisting
primarily of net operating losses,  because of uncertainty  regarding its future
realization.

Liquidity and Capital Resources

At March 30, 2003, the Company had working  capital of $33.6 million,  including
cash and  equivalents and short-term  investments of $60.7 million,  compared to
working capital of $23.3 million,  including cash and equivalents and short-term
investments of $63.4 million,  at June 30, 2002. The increase in working capital
resulted  primarily  from  earnings,   adjusted  for  non-cash  items  primarily
consisting  of  depreciation  and  amortization,   offset  in  part  by  capital
expenditures,  repayment of long-term debt and capital lease obligations and the
final payment on a long-term online marketing contract.  In addition to its cash
and  short-term  investments,  at March 30, 2003 and June 30, 2002,  the Company
maintained approximately $4.4 million and $9.6 million of long-term investments,
respectively,  consisting  primarily  of  investment  grade  corporate  and U.S.
government securities.

Net cash used in operating  activities of $1.7 million for the nine months ended
March 30,  2003 was  primarily  attributable  to  seasonal  changes  in  working
capital,  consisting of inventory purchases for the upcoming holidays and spring
selling season, a contractual  payment on a long-term online marketing agreement
and a reduction in accounts payable and accrued expenses,  offset by net income,
adjusted for non-cash charges of depreciation and amortization.

Net cash  provided by investing  activities of $11.5 million for the nine months
ended March 30, 2003 was  principally  comprised of net  maturities of long-term
investments, reduced by capital expenditures related to the Company's technology
infrastructure.

Net cash used in financing activities was $1.9 million for the nine months ended
March 30, 2003, resulting primarily from repayments of amounts outstanding under
the Company's credit facilities and long-term capital lease obligations,  offset
in part by the net proceeds received upon the exercise of employee stock options
and purchases of stock under the Company's Employee Stock Purchase Plan.

At March 30, 2003, the Company's material capital commitments consist of:


                                                           11



o  obligations   outstanding  under  capital  and  operating  leases  (excluding
   guarantees  of  $0.5  million),  as  well  as  commercial  notes  related  to
   obligations arising from, and  collateralized  by, the  underlying  assets of
   the Company's warehousing/fulfillment facility in Madison,  Virginia  (fiscal
   2003: $3.4 million,  fiscal 2004:  $10.2 million,  fiscal 2005: $8.9 million,
   fiscal 2006: $5.2  million,  fiscal 2007:  $3.2  million,  fiscal  2008: $1.6
   million, and thereafter: $9.4 million);
o  online marketing agreements ($1.1 million); and
o  inventory commitments ($8.0 million).

On September 16, 2001, the Company's Board of Directors  approved the repurchase
of up to $10.0  million  of the  Company's  Class A common  stock.  Although  no
repurchases  have been made as of May 7, 2003, any such purchases  could be made
from  time  to  time  in  the  open  market  and  through  privately  negotiated
transactions,  subject to general market conditions. The repurchase program will
be funded utilizing available cash.

Critical Accounting Policies and Estimates

The Company's discussion and analysis of its financial statements and results of
operations are based upon the Company's consolidated financial statements, which
have been prepared in accordance with accounting  principles  generally accepted
in the United States.  The  preparation of these financial  statements  requires
management to make estimates and assumptions  that affect the reported amount of
assets, liabilities,  revenue and expenses, and related disclosure of contingent
assets and liabilities. On an ongoing basis, management evaluates its estimates,
including those related to revenue recognition, inventory and long-lived assets,
including   goodwill  and  other  intangible  assets  related  to  acquisitions.
Management  bases its estimates and  judgments on historical  experience  and on
various   other   factors  that  are  believed  to  be   reasonable   under  the
circumstances,  the results of which form the basis for making  judgments  about
the carrying  values of assets and  liabilities.  Actual results may differ from
these estimates under different  assumptions or conditions.  Management believes
the following critical accounting policies,  among others, affects the Company's
more significant judgments and estimates used in preparation of its consolidated
financial statements.

Revenue Recognition

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

Accounts Receivable

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

Inventory

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

Goodwill and Other Intangible Assets

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

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


ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company's earnings and cash flows are subject to fluctuations due to changes
in interest  rates  primarily  from its investment of available cash balances in
investment  grade corporate and U.S.  government  securities  and,  secondarily,


                                                           12


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

ITEM 4.  CONTROLS AND PROCEDURES

(a) Evaluation of disclosure controls and procedures

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

(b) Changes in internal controls

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












































                                                           13



PART II. - OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

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

ITEM 2.  CHANGES IN  SECURITIES AND USE OF PROCEEDS

         Not applicable.

ITEM 3.  DEFAULTS  UPON  SENIOR SECURITIES

         Not applicable.

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

         Not applicable.

ITEM 5.  OTHER INFORMATION

         Not applicable.

ITEM 6.  EXHIBITS  AND  REPORTS ON FORM 8-K

         (a)  Exhibits.

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

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

         (b)  Reports on Form 8-K

              On  April 7, 2003,  the  Company  announced   that   it  received
              notification from J.P.  Morgan  Partners  (SBIC), LLC that it had
              terminated  its Rule 10b5-1 Sales Plan, effective at the close of
              business on Tuesday, April 8, 2003.

              On  April  22,  2003,  the  Company  filed a report  on  Form 8-K
              announcing results of operations and financial  condition for its
              fiscal 2003 third quarter ended March 30, 2003.

























                                                           14



                                   SIGNATURES



Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.






                                          1-800-FLOWERS.COM, Inc.
                                          --------------------------
                                          (Registrant)




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




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





































                                                           15



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



I, James McCann, certify that:

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


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

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

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

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

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

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

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

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

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

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





Date:  May 13, 2003                       /s/ James F. McCann
-----------------------                   ------------------------
                                          James F. McCann
                                          Chief Executive Officer
                                          Chairman of the Board of Directors
                                          (Principal Executive Officer)









                                                           16

I, William Shea, certify that:

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

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

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

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

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

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

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

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

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

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

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


Date:  May 13, 2003                       /s/ William E. Shea
-----------------------                   ------------------------
                                          William E. Shea
                                          Senior Vice President Finance and
                                          Administration (Principal Financial
                                          and Accounting Officer)
















                                                           17