GARDEN COM INC
10-Q, 2000-05-15
COMPUTER PROGRAMMING SERVICES
Previous: ZIMMER LUCAS PARTNERS LLC, 13F-HR/A, 2000-05-15
Next: DSL NET INC, 10-Q, 2000-05-15



                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-Q

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

             For  the  quarterly  period  ended  March  31,  2000

                                       OR

     [  ]    TRANSITION  REPORT  PURSUANT  TO  SECTION  13  OR  15(d)  OF
             THE  SECURITIES  EXCHANGE  ACT  OF  1934

             For  the  transition  period  from  _______  to  _________

                        Commission file number:  0-26265
                                                 -------

                                 Garden.com, Inc.
                   -------------------------------------------
             (Exact Name of Registrant as Specified in Its Charter)

                Delaware                                  74-2765381
- ---------------------------------------      -----------------------------------
     (State  or  other  jurisdiction  of     (IRS  Employer  Identification No.)
     incorporation  or  organization)

                       3301 Steck Avenue, Austin, TX 78757
                       -----------------------------------
                    (Address of principal executive offices)

Registrant's  telephone  number,  including  area  code:  512-532-4000

Indicate by check mark whether the Registrant (1) has filed all reports required
to  be  filed  by  sections  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
                                      ----        ----

On  March 31, 2000, there were outstanding 17,619,618 shares of the Registrant's
$.01  par  value  common  stock.


<PAGE>
                                GARDEN.COM, INC.

                                    FORM 10-Q

                                 MARCH 31, 2000

                                      INDEX

                         PART I - FINANCIAL INFORMATION

<TABLE>
<CAPTION>
                                                                      Page

<S>             <C>                                                    <C>
Item 1.         Balance Sheets as of March 31, 2000 and
                June 30, 1999                                           3

                Statements of Operations for the Quarters and Nine
                Months Ended March 31, 2000 and 1999                    4

                Statements of Cash Flows for the Nine Months Ended
                March 31, 2000 and 1999                                 5

                Notes to Unaudited Financial Statements                 6

Item 2.         Management's Discussion and Analysis of Financial
                Condition and Results of Operations                     9

Item 3.         Quantitative and Qualitative Disclosures about Market
                Risk                                                   32

                            PART II - OTHER INFORMATION

Item 1.         Legal Proceedings                                      33

Item 2.         Changes in Securities and Use of Proceeds              33

Item 3.         Defaults Upon Senior Securities                        34

Item 4.         Submission of Matters to a Vote of Security Holders    34

Item 5.         Other Information                                      34

Item 6.         Exhibits and Reports on Form 8-K                       34

                Signatures                                             35
</TABLE>


                                        2
<PAGE>
                       PART I.     FINANCIAL INFORMATION

Item  1.  Financial  Statements

Garden.com,  Inc.
Balance  Sheets
(In  thousands)
<TABLE>
<CAPTION>

                                                            March 31, 2000    June 30, 1999
                                                           ----------------  ---------------
<S>                                                        <C>               <C>
ASSETS: . . . . . . . . . . . . . . . . . . . . . . . . .       (Unaudited)
Current assets:
  Cash and cash equivalents . . . . . . . . . . . . . . .  $        16,798   $       15,340
  Investments . . . . . . . . . . . . . . . . . . . . . .           15,600            3,710
  Prepaid advertising . . . . . . . . . . . . . . . . . .            6,278              988
  Other prepaid expenses and current assets . . . . . . .            2,523            1,086
  Inventory . . . . . . . . . . . . . . . . . . . . . . .            1,026              522
                                                           ----------------  ---------------
     Total current assets . . . . . . . . . . . . . . . .           42,225           21,646
Property and equipment. . . . . . . . . . . . . . . . . .            7,615            3,487
Accumulated depreciation. . . . . . . . . . . . . . . . .           (2,055)            (828)
                                                           ----------------  ---------------
Property and equipment, net . . . . . . . . . . . . . . .            5,560            2,659
Long term investments in securities . . . . . . . . . . .            6,584                -
Other assets, net . . . . . . . . . . . . . . . . . . . .              787              917
                                                           ----------------  ---------------
     Total assets . . . . . . . . . . . . . . . . . . . .  $        55,156   $       25,222
                                                           ================  ===============

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT):
Current liabilities:
  Accounts payable. . . . . . . . . . . . . . . . . . . .  $         2,060   $        2,052
  Accrued expenses and other liabilities. . . . . . . . .            3,198              956
  Unearned revenue. . . . . . . . . . . . . . . . . . . .              848              188
  Current portion of long-term debt . . . . . . . . . . .               40              127
                                                           ----------------  ---------------
     Total current liabilities. . . . . . . . . . . . . .            6,146            3,323
Long-term debt, less current portion. . . . . . . . . . .                -               20
Commitments and contingencies:
Redeemable convertible preferred stock. . . . . . . . . .                -           48,215
Warrants to purchase redeemable
    convertible preferred stock . . . . . . . . . . . . .                -               24
Stockholders' equity (deficit):
  Common stock - $.01 par value; 50,000,000 shares
    authorized and 17,619,618 shares issued and
    outstanding on March 31, 2000; 12,000,000
    shares authorized and 1,156,753 shares issued
    and outstanding on June 30, 1999. . . . . . . . . . .              176               12
  Additional paid-in-capital. . . . . . . . . . . . . . .          104,270            5,768
  Deferred stock compensation . . . . . . . . . . . . . .           (1,383)          (2,305)
  Accumulated deficit . . . . . . . . . . . . . . . . . .          (54,053)         (29,835)
                                                           ----------------  ---------------
     Total stockholders' equity (deficit) . . . . . . . .           49,010          (26,360)
                                                           ----------------  ---------------
     Total liabilities and stockholders' equity (deficit)  $        55,156   $       25,222
                                                           ================  ===============
</TABLE>



                 See accompanying notes to financial statements.

                                        3
<PAGE>
Garden.com,  Inc.
Statements  of  Operations
(In  thousands,  except  per  share  data)
<TABLE>
<CAPTION>


                                                                        Nine  months  ended
                                          Quarter ended March 31,             March 31,
                                          -------------------------  --------------------------
                                             2000          1999          2000          1999
                                         ------------  ------------  ------------  ------------
                                         (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)
<S>                                      <C>           <C>           <C>           <C>
REVENUES
  Products. . . . . . . . . . . . . . .  $     2,600   $       856   $     7,076   $     2,315
  Advertising . . . . . . . . . . . . .          556            83         1,100           195
                                         ------------  ------------  ------------  ------------
     Total revenues . . . . . . . . . .        3,156           939         8,176         2,510

COST OF REVENUES
  Products. . . . . . . . . . . . . . .        2,109           763         5,766         2,019
  Advertising . . . . . . . . . . . . .           90             8           156            54
                                         ------------  ------------  ------------  ------------
     Total cost of revenues . . . . . .        2,199           771         5,922         2,073

GROSS PROFIT. . . . . . . . . . . . . .          957           168         2,254           437

OPERATING EXPENSES
  Marketing and sales . . . . . . . . .        8,435         3,686        16,038         7,065
  Content and product development . . .        1,768           928         4,824         2,167
  General and administrative. . . . . .        2,002           803         4,976         1,881
  Depreciation and amortization . . . .          577           142         1,388           377
  Amortization of deferred
    compensation. . . . . . . . . . . .          250           117           922           304
                                         ------------  ------------  ------------  ------------
     Total operating expenses . . . . .       13,032         5,676        28,148        11,794

OPERATING LOSS. . . . . . . . . . . . .      (12,075)       (5,508)      (25,894)      (11,357)

Other income, net . . . . . . . . . . .          636           124         1,676           564
                                         ------------  ------------  ------------  ------------

NET LOSS. . . . . . . . . . . . . . . .  $   (11,439)  $    (5,384)  $   (24,218)  $   (10,793)
                                         ============  ============  ============  ============

Basic net loss per share. . . . . . . .  $     (0.65)  $     (5.00)  $     (1.86)  $    (10.44)
                                         ============  ============  ============  ============

Pro forma basic net loss per share. . .  $     (0.65)  $     (0.56)  $     (1.49)  $     (1.14)
                                         ============  ============  ============  ============

Shares used in computing basic net loss
per share . . . . . . . . . . . . . . .       17,610         1,076        12,988         1,034
                                         ============  ============  ============  ============

Shares used in computing pro forma
basic net loss per share. . . . . . . .       17,610         9,548        16,235         9,506
                                         ============  ============  ============  ============
</TABLE>

                 See accompanying notes to financial statements.


                                        4
<PAGE>
Garden.com,  Inc.
Statements  of  Cash  Flows
(In  thousands)


<TABLE>
<CAPTION>

                                              For the nine months ended March 31,
                                                      2000            1999
                                              ----------------  -----------------
                                                 (Unaudited)       (Unaudited)
<S>                                           <C>               <C>
Operating activities:
  Net loss . . . . . . . . . . . . . . . . .  $       (24,218)  $        (10,793)

Adjustments to reconcile net loss to cash
  used in operating activities:
  Depreciation and amortization. . . . . . .            1,388                377
  Amortization of deferred compensation. . .              922                304

Changes in operating assets and liabilities:
  Prepaid advertising. . . . . . . . . . . .           (5,290)              (425)
  Other prepaid expenses and current assets.           (1,437)              (734)
  Inventory. . . . . . . . . . . . . . . . .             (504)              (230)
  Other non-current assets . . . . . . . . .              738                (13)
  Accounts payable . . . . . . . . . . . . .                8                 18
  Accrued expenses and other liabilities . .            2,242                273
  Unearned revenue . . . . . . . . . . . . .              660                401
                                              ----------------  -----------------
    Net cash used in operating activities. .          (25,491)           (10,822)

Investing activities:
  Purchase of other assets . . . . . . . . .             (564)                 -
  Purchase of property and equipment . . . .           (4,128)              (896)
  Purchase of investments, net . . . . . . .          (18,474)            (5,002)
                                              ----------------  -----------------
    Net cash used in investing activities. .          (23,166)            (5,898)

Financing activities:
  Repayment of long-term debt. . . . . . . .             (107)              (138)
  Exercise of stock options. . . . . . . . .               23                 14
  Exercise of warrants . . . . . . . . . . .              210                  -
  Issuance costs of Series E preferred stock                -                (36)
  Proceeds from issuance of common stock,
    net of issuance costs of $2,078. . . . .           49,989                  -
                                              ----------------  -----------------
    Net cash provided by (used in) financing
      activities . . . . . . . . . . . . . .           50,115               (160)

Change in cash and cash
  equivalents. . . . . . . . . . . . . . . .            1,458            (16,880)

Cash and cash equivalents, beginning of
  period . . . . . . . . . . . . . . . . . .           15,340             19,042
                                              ----------------  -----------------

Cash and cash equivalents, end of period . .  $        16,798   $          2,162
                                              ================  =================
</TABLE>



                 See accompanying notes to financial statements.

                                        5
<PAGE>

GARDEN.COM,  INC.
NOTES  TO  UNAUDITED  FINANCIAL  STATEMENTS

NOTE  1  -  ACCOUNTING  POLICIES
UNAUDITED  INTERIM  FINANCIAL  INFORMATION

     The  financial  statements as of March 31, 2000 and 1999 have been prepared
by Garden.com, Inc. (the "Company") pursuant to the rules and regulations of the
Securities  and Exchange Commission (the "SEC").  These statements are unaudited
and, in the opinion of management, include all adjustments (consisting of normal
recurring  adjustments and accruals) necessary to present fairly the results for
the periods presented.  The balance sheet at June 30, 1999 has been derived from
the audited financial statements at that date.  Certain information and footnote
disclosures  normally  included  in  financial statements prepared in accordance
with generally accepted accounting principles have been omitted pursuant to such
SEC  rules  and  regulations.  Operating results for the quarter and nine months
ended  March  31, 2000 are not necessarily indicative of the results that may be
expected  for  the fiscal year ending June 30, 2000.  These financial statements
should  be  read  in  conjunction  with the audited financial statements and the
accompanying  notes  included  in  the Company's Form S-1 Registration Statement
declared  effective on September 15, 1999 (the "S-1") (SEC File No. 333-79487).

     Certain  prior-period  balances  have  been  reclassified to conform to the
current-period  presentation.

USE  OF  ESTIMATES

     The  preparation  of  financial  statements  in  conformity  with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect  the  reported  amounts  of assets and liabilities and
disclosure  of  contingent  assets  and liabilities at the date of the financial
statements  and  the  reported  amounts  of  revenues  and  expenses  during the
reporting  period.  Actual  results  could  differ  from  those  estimates.

COMPREHENSIVE  LOSS

     The Company has adopted SFAS No. 130, Reporting Comprehensive Income, which
establishes  standards  for  the reporting and display of comprehensive loss and
its  components  in  the  financial  statements.  The  Company does not have any
components  of comprehensive income or loss for the quarter or nine months ended
March  31,  2000.

NOTE  2  -  COMMITMENTS  AND  CONTINGENCIES

LEGAL  PROCEEDINGS

     From  time  to time, the Company is subject to legal proceedings and claims
in  the  ordinary  course  of  business, including employment related claims and
claims  of alleged infringement of trademarks, copyrights and other intellectual
property  rights.  The  Company  currently  is  not  aware  of  any  such  legal
proceedings  or  claims  that  it  believes

                                        6
<PAGE>
will  have,  individually  or in the aggregate, a material adverse effect on its
business,  prospects,  financial  condition  and  operating  results.

NOTE  3  -  STOCKHOLDERS'  EQUITY

     On September 21, 1999, the Company completed its initial public offering of
4,650,000 shares of its common stock, which also included 550,000 shares sold by
the Company pursuant to the underwriters' overallotment option.  Net proceeds to
the  Company  aggregated $49.8 million.  As of the closing date of the offering,
all of the redeemable convertible preferred stock outstanding was converted into
an  aggregate  of  11,637,422  shares  of  common  stock.

     In  August 1999, the Company's Board of Directors declared a stock split of
four  shares  for every five shares of Common Stock then outstanding.  The stock
split was effective September 15, 1999, the date the S-1 was declared effective.
Accordingly,  the  accompanying  financial  statements  and  footnotes have been
restated  to  reflect  the  stock  split.  The par value of the shares of common
stock  to  be  issued  in connection with the stock split was credited to common
stock  and  a  like  amount  charged  to  additional  paid-in  capital.

BASIC  NET  LOSS  PER  SHARE

     Basic  net  loss per share is computed using the weighted average number of
common  shares  outstanding.  Shares  associated  with  stock  options  are  not
included  because  they  are antidilutive.  The shares of redeemable convertible
preferred  stock  automatically  converted  into common stock effective upon the
closing of the Company's initial public offering are included in the calculation
of  weighted  average  number  of  shares  as  of  that  date.

PRO  FORMA  NET  LOSS  PER  SHARE

     Pro  forma  basic net loss per share is computed using the weighted average
number  of  common  shares  outstanding,  including the pro forma effects of the
automatic  conversion  of  the  Company's redeemable convertible preferred stock
into  shares  of  the  Company's  common stock effective upon the closing of the
Company's  initial  public  offering  as  if such conversion occurred on July 1,
1998,  or  at  the  date  of  original  issuance,  if  later.


                                        7
<PAGE>
     The  following table sets forth the computation of basic net loss per share
and  pro forma basic net loss per share for the periods indicated (in thousands,
except  per  share  amount):
<TABLE>
<CAPTION>


                                                         Quarter Ended       Nine Months Ended
                                                           March 31,             March 31,
                                                   ------------------------  --------------------
                                                      2000         1999        2000       1999
                                                   -----------  -----------  ---------  ---------
<S>                                                <C>          <C>          <C>        <C>
Numerator:
  Net loss. . . . . . . . . . . . . . . . . . . .  $  (11,439)  $   (5,384)  $(24,218)  $(10,793)
Denominator:
  Weighted average shares . . . . . . . . . . . .      17,610        1,076     12,988      1,034
                                                   -----------  -----------  ---------  ---------

  Denominator for basic calculation . . . . . . .      17,610        1,076     12,988      1,034
Weighted average effect of pro forma securities:
  Series A Redeemable Convertible Preferred Stock           -          600        167        600
  Series B Redeemable Convertible Preferred Stock           -        1,144        319      1,144
  Series C Redeemable Convertible Preferred Stock           -        2,414        674      2,414
  Series D Redeemable Convertible Preferred Stock           -        4,314      1,204      4,314
  Series E Redeemable Convertible Preferred Stock           -            -        883          -
                                                   -----------  -----------  ---------  ---------
Denominator for pro forma calculation . . . . . .      17,610        9,548     16,235      9,506
Net loss per share:
  Basic . . . . . . . . . . . . . . . . . . . . .  $     (.65)  $    (5.00)  $  (1.86)  $ (10.44)
  Pro forma . . . . . . . . . . . . . . . . . . .  $     (.65)  $     (.56)  $  (1.49)  $  (1.14)
</TABLE>


                                        8
<PAGE>
ITEM  2.  MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL
       CONDITION  AND  RESULTS  OF  OPERATIONS

OVERVIEW

     The  following  is  a  discussion  and  analysis of the Company's financial
condition,  results  of  operations,  liquidity  and  capital  resources.  The
discussion  and  analysis  should  be  read  in  conjunction  with the Company's
unaudited consolidated financial statements and notes thereto included elsewhere
herein.  This  Form 10-Q and the following "Management's Discussion and Analysis
of  Financial  Condition  and  Results  of  Operations" include "forward-looking
statements"  within  the meaning of the Private Securities Litigation Reform Act
of  1995.  This  Act  provides a "safe harbor" for forward-looking statements to
encourage  companies to provide prospective information about themselves so long
as  they  identify  these  statements  as forward-looking and provide meaningful
cautionary  statements  identifying  important  factors  that could cause actual
results  to  differ  from  the  projected  results.  All  statements  other than
statements  of  historical  fact  the  Company  makes  in  this  Form  10-Q  are
forward-looking.  In  particular,  the  statements  herein  regarding  industry
prospects  and the Company's future results of operations, financial position or
financing  requirements  are  forward-looking  statements.  Forward-looking
statements  reflect  the  Company's  current  expectations  and  are  inherently
uncertain.  The  Company's  actual  results  may  differ  significantly from the
Company's  expectations.  The  section  entitled  "Additional  Factors  That May
Affect  Future  Results"  describes some, but not all, of the factors that could
cause  these  differences.

RESULTS  OF  OPERATIONS

PRODUCT  REVENUES
<TABLE>
<CAPTION>

                        Quarter Ended                      Nine Months
                           March 31,                    Ended March 31,
                  ----------------------              ----------------------
                     2000        1999      % Change      2000        1999      % Change
                  ----------  ----------  ----------  ----------  ----------  ----------
                       (In Thousands)                      (In Thousands)
<S>               <C>         <C>         <C>         <C>         <C>         <C>
Product revenues  $    2,600  $      856        204%  $    7,076  $    2,315        206%
</TABLE>

     Product  revenues  consist  of  product  sales  to customers and charges to
customers  for shipping.  Revenues for products are recognized when the products
are shipped to the customer.  Revenues are recorded net of promotional discounts
and  coupons.  Product  returns  are  recorded  as a reduction of revenues.  The
growth  in  product revenues in the quarter and nine months ended March 31, 2000
as  compared  to  the  quarter and nine months ended March 31, 1999 is primarily
attributable  to  increases  in  both the Company's cumulative customer base and
repeat  orders  taken  from  the  Company's  existing customers.  The cumulative
customer  base  increased  205%  to  183,000 as of March 31, 2000 as compared to
60,000  as of March 31, 1999.  Purchases from existing customers as a percent of
total  orders  taken,  increased  to 42% and 46% for the quarter and nine months
ended  March 31, 2000 as compared to 38% and 36% for the quarter and nine months
ended  March  31,  1999.

                                        9
<PAGE>
ADVERTISING  REVENUES
<TABLE>
<CAPTION>

                            Quarter Ended                      Nine Months
                               March 31,                    Ended March 31,
                       ----------------------              ----------------------
                          2000        1999      % Change      2000        1999      % Change
                       ----------  ----------  ----------  ----------  ----------  ----------
                           (In Thousands)                      (In Thousands)
<S>                   <C>          <C>         <C>         <C>         <C>         <C>
Advertising revenues  $       556  $       83        570%  $    1,100  $      195        464%
</TABLE>

     Advertising  revenues consist primarily of short-term advertising contracts
for  either  guaranteed  impression  levels  on  the  Company's  Web  sites,  or
advertising  placements  on  the  Company's  Web sites or in the Company's print
publications.  Those  revenues are recognized ratably in the period in which the
advertisement  is displayed.  The Company also recognizes a small portion of its
advertising  revenues  through  barter  transactions  in  which  advertising  is
exchanged  for  either  guaranteed  impressions  on the Company's Web site or by
providing  Web  site  services.  Advertising revenues increased primarily due to
the  focus  of  an internal advertising sales department established in February
1999,  and  a  77%  and 87% increase in page views on the garden.com Web site to
49.3  million  and 100.2 million for the quarter and nine months ended March 31,
2000  as  compared  to  27.9  million  and 53.5 million for the quarter and nine
months  ended  March  31,  1999.

GROSS  PROFIT
<TABLE>
<CAPTION>


                   Quarter Ended                       Nine Months
                      March 31,                      Ended March 31,
              ----------------------              ----------------------
                 2000        1999      % Change      2000        1999      % Change
              ----------  ----------  ----------  ----------  ----------  ----------
                    (In Thousands)                      (In Thousands)
<S>           <C>         <C>         <C>         <C>         <C>         <C>
Gross Profit  $     957   $      168        470%  $    2,254   $    437          416%
Gross Margin         30%          18%                     28%        17%
</TABLE>

     Gross profit consists of total revenues minus cost of total revenues.  Cost
of  total revenues consists primarily of the cost of products sold to customers,
shipping and handling costs for product sales, and advertising sales commissions
paid  both  to  a  third  party advertising agency and to the Company's internal
advertising  sales department.  The increase in gross profit in absolute dollars
is  due in part to the Company's overall increased total revenues.  Gross margin
percentage  increased  primarily due to an increase in higher margin advertising
revenues in both the quarter and nine months ended March 31, 2000 as compared to
the  same  periods  in  1999, product management negotiating with suppliers that
raised  contractual gross margins, and the elimination of a one-time promotional
activity,  which  totaled  $79,000 in the nine months ended March 31, 1999.  The
Company  typically  experiences  some  sequential  quarterly  variances in gross
margins  due  to seasonal shifts in sales of its product mix.  Additionally, the
Company may at times use discounting and other promotional activities to promote
customer  purchases  that  would  negatively  affect  gross  margins.

                                       10
<PAGE>
MARKETING  AND  SALES
<TABLE>
<CAPTION>

                                  Quarter Ended                        Nine Months
                                     March 31,                        Ended March 31,
                              ----------------------              ----------------------
                                 2000        1999      % Change      2000        1999      % Change
                              ----------  ----------  ----------  ----------  ----------  ----------
                                  (In Thousands)                       (In Thousands)
<S>                           <C>         <C>         <C>          <C>        <C>         <C>
Marketing and Sales. . . . .  $   8,435   $   3,686          129%  $ 16,038   $    7,065        127%
Percentage of total revenues        267%        393%                    196%         281%
</TABLE>

     Marketing  and  sales  expenses  consist  primarily  of  advertising  and
promotional  expenditures, payroll and related expenses for personnel engaged in
marketing, customer solutions, advertising sales and distribution activities and
distribution  expenses.  Marketing  and  sales  expenses  increased  in absolute
dollars  primarily  due  to  an  increase  in  the  Company's  advertising  and
promotional  expenditures,  and  increases  in payroll costs associated with the
Company's  marketing  and  customer  solutions departments.  Marketing and sales
expenses decreased as a percentage of revenue due to the significant increase in
total  revenues.  The  Company  intends  to  continue  to  pursue  an aggressive
branding  and  marketing  campaign  and  to  hire additional marketing and sales
personnel  and,  therefore,  expects  marketing  and  sales expenses to increase
significantly  in  absolute  dollars  in  future  periods.  In  addition, if the
Company's  sales  volume  increases  in future periods, the Company will need to
continue  to  expand  its customer solutions and distribution departments, which
will  result  in  increased  marketing  and  sales  expenses.

CONTENT  AND  PRODUCT  DEVELOPMENT
<TABLE>
<CAPTION>

                                     Quarter Ended                        Nine Months
                                        March 31,                        Ended March 31,
                                 ----------------------              ----------------------
                                    2000        1999      % Change      2000        1999      % Change
                                 ----------  ----------  ----------  ----------  ----------  ----------
                                      (In Thousands)                       (In Thousands)
<S>                              <C>         <C>         <C>         <C>         <C>         <C>
Content and product development  $   1,768   $     928          91%  $   4,824   $   2,167         123%
Percentage of total revenues. .         56%         99%                     59%         86%
</TABLE>

     Content  and  product  development  expenses consist of payroll and related
expenses  for  personnel  involved  in  creating and publishing content, product
merchandising  and  Web  site  development.  The increase in content and product
development  expenses  in  absolute  dollars  is primarily due to an increase in
payroll  and  related  costs  used  for  hiring  additional personnel as well as
associated  costs  related  to  enhancing  the  products and features, editorial
content  and  functionality of the Company's Web sites.  Such expenses decreased
as  a  percentage  of  total  revenues  due to the significant increase in total
revenues.  The Company believes that continued investment in content and product
development  is critical to attaining its strategic objectives and, as a result,
the  Company  expects  content  and  product development expenses to increase in
absolute  dollars  in  future  periods.

                                       11
<PAGE>
GENERAL  AND  ADMINISTRATIVE
<TABLE>
<CAPTION>

                                  Quarter Ended                        Nine Months
                                     March 31,                        Ended March 31,
                              ----------------------              ----------------------
                                 2000        1999      % Change      2000        1999      % Change
                              ----------  ----------  ----------  ----------  ----------  ----------
                                      (In Thousands)                       (In Thousands)
<S>                           <C>         <C>         <C>         <C>         <C>         <C>
General and administrative .  $   2,002   $     803         149%  $   4,976   $   1,881         165%
Percentage of total revenues         63%         86%                     61%         75%
</TABLE>

     General and administrative expenses consist of payroll and related expenses
for general corporate functions, including supplier operations support, finance,
facilities  expenses,  and  professional  services  expenses.  The  increase  in
general  and  administrative expenses in absolute dollars is primarily due to an
increase  in  payroll  and related costs used for hiring additional personnel as
well  as  associated  expenses  necessary to support the growth of the Company's
operations,  including facilities, professional services and supplier operations
support.  General  and  administrative  expenses  decreased  as  a percentage of
revenue  due to the significant increase in total revenues.  The Company expects
general  and  administrative  expenses to increase in absolute dollars in future
periods  as the Company expands its staff and incurs additional costs related to
the  growth  of  its  business.

DEPRECIATION  AND  AMORTIZATION
<TABLE>
<CAPTION>

                                  Quarter Ended                        Nine Months
                                     March 31,                        Ended March 31,
                              ----------------------              ----------------------
                                 2000        1999      % Change      2000        1999      % Change
                              ----------  ----------  ----------  ----------  ----------  ----------
                                   (In Thousands)                       (In Thousands)
<S>                            <C>        <C>         <C>         <C>         <C>         <C>
Depreciation and amortization  $    577   $     142         306%  $   1,388   $     377         268%
Percentage of total revenues.        18%         15%                     17%         15%
</TABLE>

     Depreciation of property and equipment and amortization of intangible other
assets  are  based  on  the  useful  lives of the assets or terms of the license
agreements,  generally  three  to  seven  years,  and  is  computed  using  the
straight-line  method.  The increase in depreciation and amortization expense is
primarily due to the increase in property and equipment to support the growth of
the Company, including computer equipment, software, database servers, and build
out  of  new office space.  In addition, if the Company's sales volume increases
in  future periods, the Company will need to continue to expand its property and
equipment,  which  will  result  in  increased  depreciation  and  amortization
expenses.


                                       12
<PAGE>
AMORTIZATION  OF  DEFERRED  COMPENSATION
<TABLE>
<CAPTION>


                                           Quarter Ended                        Nine Months
                                              March 31,                        Ended March 31,
                                       ----------------------              ----------------------
                                          2000        1999      % Change      2000        1999      % Change
                                       ----------  ----------  ----------  ----------  ----------  ----------
                                           (In Thousands)                       (In Thousands)
<S>                                    <C>         <C>         <C>         <C>         <C>         <C>
Amortization of deferred compensation  $      250  $      117        114%  $      922  $      304        203%
</TABLE>



     Deferred  stock  compensation  is  amortized  to  expense  over the vesting
periods of the applicable stock options.  The Company expects to record $215,000
of  amortization  over  the  remaining  three months ended June 30, 2000.  These
amounts  represent  the  difference  between  the exercise price of stock option
grants  and  the  deemed fair value of the Company's common stock at the time of
such grants.  Amortization of deferred compensation expense for each of the next
four  fiscal  years  is  expected  to  be  as  follows:
<TABLE>
<CAPTION>

Year ended     Amount in thousands
- -------------  --------------------
<S>            <C>

June 30, 2001  $                614
June 30, 2002                   348
June 30, 2003                   166
June 30, 2004                    40
</TABLE>

INTEREST  INCOME  AND  EXPENSE
<TABLE>
<CAPTION>

                       Quarter Ended                        Nine Months
                          March 31,                        Ended March 31,
                  ----------------------              ----------------------
                     2000        1999      % Change      2000        1999      % Change
                  ----------  ----------  ----------  ----------  ----------  ----------
                       (In Thousands)                      (In Thousands)
<S>               <C>         <C>         <C>         <C>         <C>         <C>
Interest income.  $      637  $      129        394%  $    1,683  $      580        190%
Interest expense  $        1  $        5       (80)%  $        7  $       16       (56)%
</TABLE>

     Interest  income  increased for the quarter and nine months ended March 31,
2000  due to six full months of interest income on the proceeds of the Company's
initial  public  offering.  Interest expense continues to decline as the Company
pays  down  its  debt.


                                       13
<PAGE>
INCOME  TAXES

     The  Company has not generated any taxable income to date and therefore has
not paid any federal income taxes since inception.  Utilization of the Company's
net  operating loss carryforwards, which begin to expire in 2011, may be subject
to  certain  limitations under Section 382 of the Internal Revenue Code of 1986,
as amended.  The Company has provided a full valuation allowance on the deferred
tax  asset, consisting primarily of net operating loss carryforwards, because of
uncertainty  regarding  its  realizability.

LIQUIDITY  AND  CAPITAL  RESOURCES

     At March 31, 2000, the Company's principal source of liquidity consisted of
$16.8  million  of  cash  and  cash  equivalents and $15.6 million in short term
investments  compared  to  $15.3  million  of cash and cash equivalents and $3.7
million  in  short term investments at June 30, 1999.  Additionally, the Company
had  $6.6  million  of  long-term  investments  in securities at March 31, 2000.

     Net  cash  used in operating activities was $25.5 million and $10.8 million
for  the nine months ended March 31, 2000 and 1999, respectively.  Net cash used
in  operating  activities was primarily attributable to quarterly net losses and
increases in prepaid advertising, other prepaid expenses and current assets, and
inventories,  offset  by  decreases  in other noncurrent assets and increases in
accrued  expenses  and  unearned  revenue.

     Net  cash  used  in investing activities was $23.2 million and $5.9 million
for  the  nine months ended March 31, 2000 and 1999, respectively, and consisted
of  purchases  of  investments,  property  and equipment and other assets.  Cash
available  for  investment  purposes  increased substantially in the nine months
ended  March  31,  2000  as a result of the proceeds from the issuance of common
stock  in  the  Company's  initial  public  offering.

     Net  cash  provided  by  financing activities of $50.1 million for the nine
months  ended  March  31,  2000  resulted from net proceeds from the issuance of
common  stock  in  the  Company's  initial  public  offering.  Net  cash used in
financing  activities  of  $160,000  for  the  nine  months ended March 31, 1999
resulted  from  payments  on  the Company's long term debt and issuance costs of
Series  E  preferred  stock offset by the proceeds from stock option exercises.

     The  Company  believes  that its current cash and marketable securities and
investments  balances  will  be  sufficient  to  meet its anticipated cash needs
through  the  remainder  of  the  fiscal  year ended June 30, 2000.  The Company
expects  to  experience  operating  losses  and  negative  cash  flow  for  the
foreseeable  future  and,  as  a  result,  the  Company may be forced to rely on
external  financing  to  meet  future  capital requirements.  Any projections of
future  cash  needs  and cash flows are subject to substantial uncertainty.  The
Company's  capital  requirements  depend  on  several  factors,  including:

     -     the  rate  of  market  acceptance  of  the Company's online solution;

     -     the  Company's  ability  to  expand  its  customer  base and increase
           revenues;

     -     the  Company's  level  of  expenditures  for  marketing  and  sales;

     -     purchases  of  equipment  and  software;

                                       14
<PAGE>

     -     the  cost  of  Web  site  upgrades;

     -     possible  acquisitions of or investments in complementary businesses,
           products,  services  and  technologies;  and

     -     other  factors,  including  unforeseen  factors  and  developments.

     If  the Company's capital requirements vary materially from those currently
planned,  the  Company may require additional financing sooner than anticipated.

     If  current cash, marketable securities and cash that may be generated from
operations are insufficient to satisfy the Company's liquidity requirements, the
Company  may  seek  to  sell additional equity or debt securities or to obtain a
line  of  credit.  The  sale of additional equity or convertible debt securities
could  result  in  additional  dilution  to  the Company's stockholders and debt
financing,  if available, may involve restrictive covenants which could restrict
the  Company's operations or finances.  There can be no assurance that financing
will  be  available in amounts or on terms acceptable to the Company, if at all.
If  the  Company cannot raise funds, if needed, on acceptable terms, the Company
may  not  be  able  to continue its operations, develop or enhance its Web site,
grow  market  share,  take  advantage  of  future  opportunities  or  respond to
competitive  pressures  or  unanticipated  requirements,  which could negatively
impact  the  Company's  business,  operating  results  and  financial condition.

ADDITIONAL  FACTORS  THAT  MAY  AFFECT  FUTURE  RESULTS

     In  addition  to the factors discussed in the "Overview" and "Liquidity and
Capital  Resources"  sections  of  this report and in the Company's Registration
Statement on Form S-1, the following additional factors may affect the Company's
future  results.

RISKS  RELATED  TO  THE  COMPANY'S  BUSINESS

THE COMPANY HAS A HISTORY OF SIGNIFICANT LOSSES AND EXPECTS TO INCUR SUBSTANTIAL
NET  LOSSES  IN  THE FUTURE.  IF THE COMPANY DOES NOT ACHIEVE PROFITABILITY, ITS
FINANCIAL  CONDITION  AND  ITS  STOCK  PRICE  COULD  SUFFER.

     The  Company  has incurred net losses since inception, including net losses
of  $19.1  million  in fiscal 1999 and $24.2 million in the first nine months of
fiscal  2000.  As  of  March  31,  2000, the Company has incurred cumulative net
losses of $51.1 million.  The Company expects to experience operating losses and
negative  cash  flow  for  the  foreseeable future.  The Company anticipates its
losses  will  increase significantly from current levels because future revenues
may not increase sufficiently to offset additional costs and expenses related to
brand  development,  marketing  and  other  promotional  activities,  content
development and technology and infrastructure development.  The Company does not
have  sufficient  cash  to  indefinitely  sustain  these  operating  losses.

     Further,  the Company will need to generate significant revenues to achieve
and  maintain  profitability.  Although  the  Company's  revenues  have  grown
significantly  in  recent  quarters,  the  Company cannot be certain that it can
sustain  these  growth  rates  or  that  it will achieve sufficient revenues for
profitability.  Cash  from  revenues must increase significantly for the Company
to  fund anticipated development and marketing costs internally.  If the Company
does achieve profitability, it cannot be certain that it can sustain or increase
profitability  on  a  quarterly  or  annual  basis  in  the  future.


                                       15
<PAGE>
     The  Company has been unable to fund its operations with the cash generated
from its business.  If the Company does not generate cash sufficient to fund its
operations,  it  may  need  additional  financing  to continue its growth or its
growth  may be limited.  To date, the Company has funded its operations from the
sale of equity securities and has not generated sufficient cash from operations.
If the Company's cash flows are insufficient to fund these costs, it may need to
fund  its  growth  through additional debt or equity financings or reduce costs.
Further,  the Company may not be able to obtain financing on satisfactory terms.
The  Company's inability to finance its growth, either internally or externally,
may  limit  its  growth  potential  and  its  ability  to  execute  its business
strategy.

THE  COMPANY  HAS A LIMITED OPERATING HISTORY AND EXPECTS TO ENCOUNTER RISKS AND
DIFFICULTIES  FREQUENTLY  FACED  BY  EARLY  STAGE  COMPANIES IN RAPIDLY EVOLVING
MARKETS.  THIS  SUBJECTS THE COMPANY'S STOCKHOLDERS TO ADDITIONAL RISKS THAT THE
COMPANY'S  MARKET  MAY  NOT  DEVELOP  AS ANTICIPATED OR THAT THE COMPANY MAY NOT
SUCCESSFULLY  EXECUTE  ITS  BUSINESS  STRATEGY.

     The  Company has a limited operating history on which to base an evaluation
of  its business and prospects.  The Company was formed in December 1995, and it
initiated  its  online  operations  and first recognized revenues in March 1996.
Accordingly,  the  Company's prospects must be considered in light of the risks,
expenses and difficulties frequently encountered by early stage companies in new
and  rapidly evolving markets such as online commerce.  Because of the Company's
limited  operating  history,  it is difficult to assess whether the Company will
succeed  at  executing  on its business strategy, managing growth and addressing
the  market  risks  that  it  faces  in  a  rapidly  developing  market.

     The  online  market for gardening and gardening-related products is new and
rapidly  developing.  As  is  typical  for  any  new, rapidly developing market,
demand  and  market acceptance for recently introduced products and services are
subject  to  a  high  level  of  uncertainty  and risk.  It is also difficult to
predict  the online gardening market's future growth rate.  The online gardening
market  may  fail  to  develop,  develop  more  slowly  than  expected or become
saturated with competitors, or the Company's products may not achieve or sustain
market acceptance.  To address these risks, the Company must maintain and expand
its customer base, implement and successfully execute its business and marketing
strategy,  continue  to  develop and upgrade the technology and systems that the
Company  uses  to process customers' orders and payments, improve its Web sites,
provide  superior  customer  service,  respond  to  competitive developments and
attract,  retain  and  motivate  qualified personnel.  There can be no assurance
that  the  Company will be successful in addressing these risks, and any failure
by  the Company to do so could have a negative impact on its business, operating
results  and  financial  condition.

THE  COMPANY'S  DEPENDENCE  ON THE HIGHLY SEASONAL GARDENING INDUSTRY WILL CAUSE
ITS  OPERATING  RESULTS  TO  VARY  FROM  QUARTER  TO  QUARTER.

     Seasonal factors typically influence product availability and the timing of
product  shipments,  which  may  affect  both  product  demand and the period of
revenue recognition and, in turn, influence the Company's quarterly revenues and
product  margins.  For  instance,  the  Company  expects  its  revenues  to  be
relatively  higher in its fourth fiscal quarter, which coincides with the spring
gardening  season,  and relatively lower in its first fiscal quarter, reflecting
decreasing  consumer  demand  for  garden  products  during  the  late

                                       16
<PAGE>
summer.  In  addition,  as  is  typical  for  gardening retailers, the Company's
product  mix  generally  varies by season.  Due to this variation in product mix
offered  during  the  year, the Company's gross margin fluctuates on a quarterly
basis  reflecting  the sale of higher margin products during the holiday season,
such as gifts and decorating items, and the sale of lower margin products during
the  spring  season,  such as live plants.  Furthermore, the Company anticipates
that  operating costs will typically increase in the third quarter of its fiscal
year  as  marketing  expenses  increase  in  anticipation of the spring planting
season.

     Due  to the Company's limited operating history, it is difficult to predict
the  seasonal  pattern  of the Company's future revenues and operating costs and
the  impact  of  such seasonality on the Company's future operating results.  If
they  become  more pronounced, seasonal revenue and cost patterns may strain the
Company's  personnel  and  fulfillment activities and could cause a shortfall in
revenues  as  compared  to  costs  in  a  given  period.

THE  COMPANY  EXPECTS  ITS  QUARTERLY  OPERATING  RESULTS  TO FLUCTUATE.  IF THE
COMPANY  FAILS TO MEET THE EXPECTATIONS OF PUBLIC MARKET ANALYSTS AND INVESTORS,
THE  MARKET  PRICE  OF  THE  COMPANY'S  COMMON  STOCK  COULD  DECLINE.

     The  Company  expects  to experience significant fluctuations in its future
quarterly  operating  results  due  to  a  variety of factors, many of which are
outside  its  control.  As  a  result,  the  Company  believes  that  quarterly
comparisons  of  its  operating  results are not necessarily meaningful and that
investors  should not rely on the results of one quarter as an indication of the
Company's  future  performance.  The  Company believes it is likely that, in the
future,  fluctuations  in its quarterly operating results will cause its results
to fall below the expectations of securities analysts and investors, which could
cause  the  price  of  the Company's common stock to drop.  The Company believes
that  many of the other risk factors listed in this report may negatively affect
its  quarterly  operating  results and contribute to fluctuations.  Further, the
Company's  quarterly gross margins also may be impacted by a number of different
factors  that  are  difficult for the Company to anticipate at this stage in its
business.  Likely causes of gross margin fluctuations include changes in the mix
of  online  product  revenues  as  compared  to advertising revenues, the mix of
products  sold  and  the mix of revenues derived from purchases originating from
the  Company's  Web  sites and the Web sites of its distribution and advertising
partners.

     The  Company's limited operating history and the rapidly evolving nature of
its  industry  make  forecasting  quarterly  operating  results  difficult.
Accordingly, the Company bases its expenses in large part on its operating plans
and future revenue projections.  Most of the Company's expenses are fixed in the
short  term,  and  the Company may not be able to quickly reduce spending if its
revenues  are  lower  than it projects.  Therefore, any significant shortfall in
revenues  would  likely  have  an  immediate,  negative  impact on the Company's
business,  operating  results  and  financial  condition.


                                       17
<PAGE>
ESTABLISHING  THE GARDEN.COM BRAND QUICKLY AND COST-EFFECTIVELY IS ESSENTIAL FOR
THE  COMPANY TO BE SUCCESSFUL.  IF THE COMPANY DOES NOT ESTABLISH THE GARDEN.COM
BRAND  QUICKLY,  IT MAY NOT CAPTURE SUFFICIENT MARKET SHARE OR INCREASE REVENUES
ENOUGH  TO  ACHIEVE  PROFITABILITY.

     The  Company  believes  that  it  must  establish, maintain and enhance the
Garden.com  brand  to  attract  more  customers to its Web sites and to generate
revenues  from  product  sales  and advertising.  Brand recognition and customer
loyalty  will  become  increasingly  important  as  more  companies  with
well-established  brands  in  online  services  or  the gardening industry offer
competing  services  on the Internet.  For example, existing gardening retailers
with established brand names may establish an online presence that competes with
the  Company's  Web  sites  and  existing  online  providers  with  better  name
recognition  than  Garden.com may begin selling garden products.  Development of
the Garden.com brand will depend largely on the Company's success in providing a
high  quality  online  experience supported by a high level of customer service,
which  cannot  be  assured.  The  Company  expects that it will need to increase
substantially  its  spending  on programs designed to create and maintain strong
brand loyalty among customers and the Company cannot be certain that its efforts
will  be  successful.

THE  COMPANY EXPECTS SIGNIFICANT INCREASES IN IT OPERATING EXPENSES, WHICH COULD
HAVE  A  NEGATIVE  IMPACT  ON  ITS  OPERATING  RESULTS.

     The  Company  plans  to  increase  its  operating expenses substantially to
develop  the  Garden.com  brand nationally, offer new gardening-related products
and  services, enter into additional strategic relationships and further develop
its  technology  and  transaction-processing  systems.  These  expenses  will be
incurred  before  the Company derives any revenues from this increased spending,
and  the  timing  of  these expenses may contribute to fluctuations in quarterly
operating  results.  If  the  Company's revenues do not increase proportionately
with  these  expenses,  its  losses  will  be  greater  than  expected.

GARDENING  CONSUMERS  MAY  NOT  ACCEPT  THE COMPANY'S ONLINE SOLUTION.  THIS MAY
RESULT  IN  SLOWER  REVENUE  GROWTH,  LOSS  OF  REVENUES AND INCREASED OPERATING
LOSSES.

     To  be successful, the Company must attract and retain a significant number
of  consumers  to the garden.com Web site at a reasonable cost.  Any significant
shortfall  in  the  number of transactions occurring over the Company's Web site
will  negatively  affect  its  financial  results  by  increasing  or prolonging
operating  losses.  Conversion of customers from traditional shopping methods to
electronic  shopping may not occur as rapidly as the Company expects, if at all.
Therefore,  the Company may not achieve the critical mass of customer traffic it
believes is necessary to become successful.  Specific factors that could prevent
widespread  customer  acceptance  of  the Company's solution, and its ability to
grow  revenues,  include:

     -     customer  concerns  about  the  security  of  online  transactions;

     -     customer  concerns  about  buying  live  plants  and  other gardening
           materials  without  first  seeing  them;

     -     pricing  that  may  not  meet  customer  expectations;

                                       18
<PAGE>

     -     customer resistance to shipping charges, which generally do not apply
           to  purchases  from  traditional  retail  outlets;

     -     difficulties  in  timely  shipment  of plants, flowers and other live
           goods;

     -     shipment  of  damaged  goods  or  wrong  products  from the Company's
           suppliers;

     -     delivery  time  before  customers receive Internet orders, unlike the
           immediate  receipt  of  products  at  traditional retail outlets; and

     -     difficulties  in  returning  or  exchanging  orders.

THE  COMPANY  DEPENDS  ON  THE  ECONOMIC  STRENGTH OF THE GARDENING INDUSTRY AND
FAVORABLE  GENERAL  ECONOMIC  CONDITIONS.  ANY  SIGNIFICANT  DOWNTURN  IN  THE
GARDENING  INDUSTRY  OR IN GENERAL ECONOMIC CONDITIONS COULD RESULT IN DECREASED
REVENUES  AND  COULD  SERIOUSLY  HARM  THE  COMPANY'S  BUSINESS.

     The  Company  derives  substantially  all  of  its  revenues  directly  or
indirectly  from the gardening industry, and its future operating results depend
on  the  economic  strength  of  this industry.  Any significant downturn in the
gardening  industry  could  result  in decreased revenues and seriously harm the
Company's  business,  operating  results  and financial condition.  Purchases of
gardening  and  gardening-related  products  are  typically  discretionary  for
consumers  and  may  be  harmed  by  negative trends in the general economy.  In
addition,  the  Company's  business  strategy  relies  on  advertising  by  and
agreements  with  other  Internet  companies.  Any  significant deterioration in
general economic conditions that harms these companies could result in decreased
advertising  revenues  and  have  a  negative  impact on the Company's business,
operating  results  and  financial  condition.

THE  COMPANY'S BUSINESS RELIES ON ITS ABILITY TO MAINTAIN RELATIONSHIPS WITH ITS
SUPPLIERS  TO  OBTAIN SUFFICIENT QUANTITIES OF QUALITY MERCHANDISE ON ACCEPTABLE
COMMERCIAL  TERMS.  IF  THE COMPANY FAILS TO MAINTAIN ITS SUPPLIER RELATIONSHIPS
ON  ACCEPTABLE  TERMS,  ITS  SALES  AND  PROFITABILITY  COULD  SUFFER.

     Because  the  Company carries minimal inventory and relies largely on rapid
fulfillment from its suppliers, the Company's business would be seriously harmed
if  it  were  unable  to  develop and maintain relationships with suppliers that
allow  it  to  obtain sufficient quantities of quality merchandise on acceptable
commercial terms.  The Company's contracts or arrangements with suppliers do not
guarantee  the  availability  of  merchandise,  establish  guaranteed  prices or
provide  for  the  continuation  of  particular pricing practices.  Although the
Company has alternative sources of supply for a small percentage of the products
it  offers,  the  Company  has  not  established alternative sources for all its
products.  The  Company's current suppliers may not continue to sell products to
it  on current terms or at all, and the Company may not be able to establish new
supply  relationships  to  ensure  delivery of product in a timely and efficient
manner  or  on  terms  acceptable  to  it.  In  addition,  the  Company's supply
contracts  typically  do  not  restrict  a  supplier  from  selling  products to
retailers  other  than online retailers, which could limit the Company's ability
to  supply  the  quantity  of  product  requested  by  its  customers.  If the

                                       19
<PAGE>
Company  cannot  supply  its  products  to  consumers  at acceptable prices, the
Company  may  lose sales and market share as consumers make purchases elsewhere.
Further,  an  increase  in  supply  costs could increase operating losses beyond
current  expectations.

THE  COMPANY  DEPENDS  ON  ITS THIRD PARTY SUPPLIERS TO PROVIDE QUALITY PRODUCTS
DIRECTLY TO ITS CUSTOMERS.  THE COMPANY COULD LOSE REVENUES AND MARKET SHARE AND
ITS  BRAND  NAME COULD BE HARMED IF THE COMPANY'S SUPPLIERS FAIL TO SHIP QUALITY
PRODUCTS  TO  ITS  CONSUMERS.

     Because  the  Company's  revenues depend on the number of customers who buy
products from the Company, the reliability and quality of the Company's products
are  critical  to  its  operating  results.  The Company is heavily dependent on
suppliers  for  assuring the quality and health of the products shipped directly
to  the  Company's  customers.  The  failure  of  the  Company's  suppliers  to
consistently provide high quality products could result in lost revenues, delays
in  customer  acceptance,  damage  to  the  Company's reputation and harm to the
Company's  brand  name.  In  addition,  the  Company does not currently maintain
insurance  against  any product defect losses and, accordingly, could be subject
to  significant  defense  costs or damages in the event of a significant product
defect  claim.

WEATHER  AND  OTHER ACTS OF NATURE COULD AFFECT THE SUPPLY OF AND DEMAND FOR THE
COMPANY'S PRODUCTS.  AS A RESULT, INCLEMENT WEATHER COULD INCREASE THE COMPANY'S
COSTS  OR  DECREASE  ITS  REVENUES.

     Weather  and  other  acts  of nature outside of the Company's control could
negatively  impact  its  business,  operating  results  and financial condition.
Adverse  weather,  such  as  frost,  droughts,  floods  and other severe weather
patterns, as well as plant diseases and pests can reduce or eliminate the supply
of  live  products, which could lead to increased prices for available products.
In addition, adverse weather or other growing conditions could negatively impact
consumer  demand  for  gardening and gardening-related products.  For example, a
late  spring  can  lead  to  delayed  or  poor spring growing conditions for the
Company's  live  goods  reducing  product  availability.  Decreased availability
could  lead  to reduced sales or increased costs and operating losses.  Further,
inclement  weather  during  the peak gardening season in spring and early summer
may  discourage  consumer  gardening  purchases.

BECAUSE  THE  COMPANY FACES SIGNIFICANT COMPETITION FROM ESTABLISHED TRADITIONAL
GARDENING  RETAILERS,  MAIL  ORDER  CATALOGS,  ONLINE  RETAILERS AND OTHERS, THE
COMPANY  MAY  EMERGE  FROM  ITS  PERIOD OF GROWTH WITH ONLY A MODEST INCREASE IN
MARKET  SHARE  OR  DECREASED  PROFIT  MARGINS.

     The  Company  may  be  unable  to  compete successfully against current and
future  competitors,  and  competitive pressures could have a negative impact on
the  Company's  business,  operating  results  and  financial condition.  Online
commerce,  and  specifically  the  online  retail  gardening  market, is new and
rapidly evolving, and the Company expects competition to intensify in the future
as  companies  attempt to utilize the advantages of the Internet.  The Company's
competition  includes  existing  companies  that  have  built  or  are trying to
establish an online retail presence, as well as new entrants trying to build a

                                       20
<PAGE>
brand  online.  The  Company currently or potentially competes with a variety of
other  companies,  including:

     -     local  nurseries  and  gardening  centers;

     -     home improvement superstores, such as Lowe's and Home Depot, and mass
           merchant  retailers,  such  as  Wal-Mart;

     -     established  gardening  mail  order  catalogs,  including  Foster  &
           Gallagher  and  Smith  &  Hawken;

     -     media  groups  with  existing,  well-defined  brands  in the home and
           garden  market,  such  as  Martha  Stewart  Living;  and

     -     multi-channel  online  retailers  seeking  to diversify their product
           offerings,  such  as  Amazon.com,  1-800-FLOWERS  and  FTD.

     The Company expects competition to increase as current competitors increase
the  sophistication of their offerings and as new participants enter the market.
Many  of  the  Company's  current  and potential store-based, catalog and online
competitors  have  longer  operating  histories,  larger customer bases, greater
brand  recognition  and  significantly  greater  financial,  marketing and other
resources  than  the  Company  does and could enter into strategic or commercial
relationships with larger, more established and well-financed companies.  Due to
their  size  and  greater resources, many of the Company's current and potential
competitors  may  be able to secure services and products from suppliers on more
favorable terms, devote greater resources to marketing and promotional campaigns
and devote substantially more resources to Web site and systems development than
the  Company  does.  Their  financial  strength  could  prevent the Company from
increasing  market  share.  In addition, the development of new technologies and
the  expansion  of existing technologies, such as price comparison programs that
select  specific  products from a variety of Web sites, may increase competitive
pressures on the Company.  Increased competition may result in reduced operating
margins,  as  well  as  loss  of  market  share  and  brand  recognition.

THE COMPANY DEPENDS UPON FEDERAL EXPRESS TO DELIVER ITS PRODUCTS ON A TIMELY AND
CONSISTENT  BASIS.  A  DETERIORATION  IN THE COMPANY'S RELATIONSHIP WITH FEDERAL
EXPRESS  COULD DECREASE THE COMPANY'S ABILITY TO TRACK SHIPMENTS, CAUSE SHIPMENT
DELAYS,  AND  INCREASE  ITS  SHIPPING  COSTS AND THE NUMBER OF DAMAGED PRODUCTS.

     The  Company's  supply  and  distribution  system  is  dependent  upon  its
relationship  with  Federal Express.  Federal Express ships substantially all of
the Company's orders, and the Company does not currently maintain a distribution
relationship  with  any  other  carrier.  Because  the  Company  does not have a
written  agreement  with  Federal  Express,  the Company cannot be sure that its
relationship  with  Federal  Express  will  continue  on  terms favorable to the
Company,  if  at  all.  If  the  Company's  relationship with Federal Express is
terminated  or  impaired  or if Federal Express is unable to deliver product for
the  Company,  whether  through  labor  shortage,  slow  down  or  stoppage,
deteriorating  financial  or  business  condition  or  for any other reason, the
Company  would  be  required  to  use  alternative  carriers for the shipment of
products  to  its  customers.  The  Company

                                       21
<PAGE>
may  be  unable to engage an alternative carrier on a timely basis or upon terms
favorable to the Company.  Changing carriers would likely have a negative effect
on the Company's business, operating results and financial condition.  Potential
adverse  consequences  include:

     -     reduced  visibility  into  order  status  and  package  tracking;

     -     delays  in  order  processing  and  product  delivery;

     -     increased  cost  of delivery, resulting in reduced gross margins; and

     -     reduced  shipment  quality  which  may result in damaged products and
           customer  dissatisfaction.

THE  COMPANY  RELIES  SUBSTANTIALLY  ON  ITS  RELATIONSHIPS  WITH VARIOUS ONLINE
SERVICES,  SEARCH  ENGINES AND DIRECTORIES TO DRIVE TRAFFIC TO THE COMPANY'S WEB
SITES.  IF  THESE  RELATIONSHIPS  DO  NOT CONTINUE, IT WILL BE DIFFICULT FOR THE
COMPANY  TO  INCREASE  MARKET  SHARE  AND  ACHIEVE  PROFITABILITY.

     The  Company has relationships with various online services, search engines
and directories to provide content and advertising banners that hyperlink to the
Company's  Web  sites.  The  Company  relies  on search engines, directories and
other  navigational  tools  to  direct  traffic to the Company's Web sites.  The
Company  cannot  be  sure that such relationships will be available to it in the
future  on  acceptable commercial terms, if at all.  If the Company is unable to
maintain  satisfactory relationships with these parties on acceptable commercial
terms,  or  if  the  Company's  competitors  are  better  able  to leverage such
relationships, the Company's business, operating results and financial condition
could  be  negatively  affected.  The  Company may not achieve sufficient online
traffic  or  product purchases to realize sufficient sales to compensate for the
Company's  significant  obligations  to  these  distribution  and  advertising
partners.  Failure to achieve sufficient traffic or generate sufficient revenues
from  purchases  originating  from third-party Web sites would likely reduce the
Company's  profit  margins  and  may  result  in  termination  of these types of
relationships.  Without these relationships, it is unlikely that the Company can
sufficiently  increase  market  share  and  achieve  profitability.

THE  COMPANY'S PERFORMANCE, INCLUDING ITS REVENUE GROWTH, DEPENDS ON ITS ABILITY
TO  OFFER  NEW  AND  EXPANDED  PRODUCTS  AND  SERVICES.

     The  Company  plans to introduce new and expanded products and services and
to  enter  into  new  relationships  with  third  parties  in  order to generate
additional  revenues,  attract more consumers, increase market share and respond
to competition.  The Company may be unable to offer such products or services in
a  cost-effective or timely manner.  Furthermore, any new product or service the
Company  launches  that  is not favorably received by consumers could damage its
reputation  and  brand  name,  resulting  in  lower  revenues.  Expansion of the
Company's  products  or  services  in this manner would also require significant
additional  expenses  and  development  and may strain the Company's management,
financial  and operational resources.  The Company's business, operating results
and  financial  condition  could be seriously harmed if it is unable to generate
revenues  from  expanded  services  or products sufficient to offset their cost.
The

                                       22
<PAGE>
Company's  success  also  depends  on  its  ability  to accurately determine the
products  and  features  required  by  customers  and  to  design  and implement
offerings  that  meet  these requirements in a timely and efficient manner.  The
Company  may  be  unsuccessful  in  determining  customer  requirements, and the
Company's  offerings  may  not  adequately  satisfy  current  or future customer
demands.  Furthermore, even if the Company correctly forecasts customer demands,
the  Company  may  be unable to design and implement a Web site that meets these
demands.

THE COMPANY HAS EXPERIENCED SIGNIFICANT GROWTH IN ITS BUSINESS IN RECENT PERIODS
AND  ANY  INABILITY  TO  MANAGE THIS GROWTH AND ANY FUTURE GROWTH COULD HARM THE
COMPANY'S  BUSINESS.

     The  Company's  historical  growth  has  placed,  and any further growth is
likely  to  continue  to place, a significant strain on the Company's management
and  resources.  Any  failure  to manage growth effectively could seriously harm
the  Company's  business  and  operating results.  To be successful, the Company
will  need  to  continue to implement management information systems and improve
its  operating,  administrative,  financing and accounting systems and controls.
The  Company  will  also  need  to  train  new  employees  and  maintain  close
coordination  among  its  executive,  accounting,  finance, marketing, sales and
operations  organizations.  These  processes  are  time consuming and expensive,
will increase management responsibilities and will divert management attention.

THE COMPANY RELIES ON CONTENT AND TECHNOLOGIES LICENSED FROM THIRD PARTIES.  THE
LOSS OF OR INCREASE IN COST OF THE COMPANY'S LICENSED CONTENT AND TECHNOLOGY MAY
IMPAIR  ITS  ABILITY TO ASSIMILATE AND MAINTAIN CONSISTENT, APPEALING CONTENT OR
MAINTAIN  AND  IMPROVE  THE  SERVICES  THE  COMPANY  OFFERS  TO  CONSUMERS.

     The  Company  intends to continue to strategically license a portion of its
content  for  its  Web  sites  from  third  parties,  including  content that is
integrated with internally developed content and used on the Company's Web sites
to  provide  key  services.  Although  substantially  all  of  the  content  on
garden.com  is developed and created internally, the Company licenses a majority
of  the  content  for  its  Virtual Garden site from third parties.  These third
party  content  licenses  may  be  unavailable  to  the  Company on commercially
reasonable terms, and the Company may be unable to integrate third party content
successfully.  Such  content licenses may expose the Company to increased risks,
including:

     -     the  risks  associated  with  the  assimilation  of  new  content;

     -     the  diversion  of  resources  from  the development of the Company's
           content;

     -     the  inability  to  generate  revenues from new content sufficient to
           offset  associated  acquisition  costs;  and

     -     the  maintenance  of  uniform,  appealing  content.

     The  inability  to  obtain  any of these licenses could result in delays in
site  development  or  services  until  equivalent  content  can  be identified,
licensed  and

                                       23
<PAGE>
integrated.  Any  such  delays  in site development or services could negatively
impact  the  Company's  business,  operating  results  and  financial condition.

     The Company currently licenses some of the technology incorporated into its
Web  sites  from  third  parties.  For  example,  third  parties  have developed
substantially  all  of  the hardware used for the Company's Web sites.  However,
the  Company  has  developed a majority of the software that the Company uses to
run  its  Web  sites.  Therefore,  the  Company  relies  to a material extent on
technology developed and licensed from third parties.  This reliance on licensed
technology  exposes  the  Company  to  increased  risks:

     -     third  parties from which the Company licenses its technology may not
           be  able  to  defend  successfully  their  proprietary rights against
           claims of infringement, which could  cause  the  Company  to lose its
           rights to use  such  technology  or  increase  its  licensing  costs;

     -     third  parties from which the Company licenses its technology may not
           develop new technology quickly enough to meet the Company's needs for
           improvement;  and

     -     renewals,  replacements  and  upgrades  for  the  Company's  licensed
           technology may not be available  on  commercially  reasonable  terms.

     The  loss  of  existing  technology  licenses  could  negatively affect the
performance  of  the Company's existing services until equivalent technology can
be  identified,  obtained  and  integrated.  Failure  to  obtain  new technology
licenses may result in delays or reductions in the introduction of new features,
functions  or  services.  The  Company's  business  could  suffer if these risks
materialize.

PROTECTION  OF  THE  COMPANY'S DOMAIN NAMES IS UNCERTAIN.  IF THE COMPANY CANNOT
PROTECT  ITS  DOMAIN  NAMES,  IT  WILL  IMPAIR  THE  COMPANY'S  ABILITY TO BRAND
SUCCESSFULLY  THE  GARDEN.COM  NAME.

     The  Company currently holds various World Wide Web domain names, including
garden.com.  The  acquisition  and  maintenance  of  domain  names  generally is
regulated  by Internet regulatory bodies.  The regulation of domain names in the
United  States  and in foreign countries is subject to change.  Governing bodies
may  establish  additional  top-level  domains,  appoint  additional domain name
registrars  or  modify  the requirements for holding domain names.  As a result,
the  Company  may  be unable to acquire or maintain relevant domain names in all
countries  in which it conducts business.  Furthermore, the relationship between
regulations  governing  domain  names and laws protecting trademarks and similar
proprietary  rights is unclear.  Therefore, the Company may be unable to prevent
third  parties from acquiring domain names that are similar to, infringe upon or
otherwise  decrease  the value of the Company's trademarks and other proprietary
rights.  The  Company  may  not  successfully carry out its business strategy of
establishing  a strong brand for Garden.com if the Company cannot prevent others
from  using similar domain names or trademarks.  This could impair the Company's
ability  to  increase  market  share  and  revenues.


                                       24
<PAGE>
THE  COMPANY'S  OPERATING  RESULTS DEPEND ON ITS INTERNALLY DEVELOPED WEB SITES,
NETWORK  INFRASTRUCTURE  AND  TRANSACTION-PROCESSING  SYSTEMS.

     The satisfactory performance, reliability and availability of the Company's
Web  sites,  transaction-processing  systems  and  network  infrastructure  are
critical  to  the  Company's  operating  results,  as  well as to its ability to
attract and retain customers and maintain adequate customer service levels.  Any
system  interruptions  that  result  in  the unavailability of the Company's Web
sites  or reduced performance of the transaction systems would reduce the volume
of  sales and the attractiveness of the Company's service offerings, which would
seriously  harm  its  business,  operating  results  and financial condition.

     The  Company  uses  internally  developed  systems  for  its  Web sites and
substantially  all  aspects  of  transaction  processing,  including  customer
profiling and order verifications.  The Company has experienced periodic systems
interruptions due to server failure, which the Company believes will continue to
occur from time to time.  If the volume of traffic on the Company's Web sites or
the  number  of purchases made by customers substantially increases, the Company
will  need  to further expand and upgrade its technology, transaction processing
systems  and network infrastructure.  The Company has experienced and expects to
continue  to  experience temporary capacity constraints due to sharply increased
traffic  during  sales  or  other  promotions,  which cause unanticipated system
disruptions,  slower  response times, degradation in levels of customer service,
impaired  quality  and  delays  in  reporting  accurate  financial information.

     The Company's transaction processing systems and network infrastructure may
not  be able to accommodate increases in traffic in the future.  The Company may
be  unable  to  project  accurately  the  rate or timing of traffic increases or
successfully  upgrade  its  systems  and  infrastructure  to  accommodate future
traffic  levels  on  its Web sites.  In addition, the Company may be unable in a
timely  manner  to  effectively  upgrade  and  expand its transaction processing
systems  or  to  successfully integrate any newly developed or purchased modules
with  its  existing systems.  Any inability to do so could negatively impact the
Company's  sales  volume,  business, operating results and financial condition.

THE  COMPANY'S  COMPUTERS AND COMMUNICATIONS SYSTEMS ARE VULNERABLE TO DAMAGE OR
INTERRUPTION  WHICH  MAY  HINDER  THE  COMPANY'S  ABILITY  TO  DELIVER  TIMELY
INFORMATION  OR  EXECUTE  ONLINE  TRANSACTIONS.

     The  Company's  ability  to  successfully  receive  and  fulfill orders and
provide high quality customer service depends on the efficient and uninterrupted
operation  of  its  computer and communications hardware systems.  Substantially
all  of  the  Company's computer and communications systems are located in three
separate  locations  in Austin, Texas.  The Company's systems and operations are
vulnerable  to  damage  or  interruption  from  fire,  flood,  power  loss,
telecommunications failure, break-ins and similar events.  Despite the Company's
implementation  of  network  security  measures,  its  servers are vulnerable to
computer  viruses,  physical  or  electronic  break-ins and similar disruptions,
which  could  lead  to  interruptions,  delays, loss of data or the inability to
accept  and  confirm  customer  orders.  The  occurrence of any of the foregoing
risks  could  negatively  impact the Company's sales volume, business, operating
results  and  financial  condition.


                                       25
<PAGE>
IF  THE  COMPANY EXPANDS ITS BUSINESS INTERNATIONALLY, ITS BUSINESS WOULD BECOME
INCREASINGLY SUSCEPTIBLE TO NUMEROUS INTERNATIONAL BUSINESS RISKS AND CHALLENGES
THAT  COULD  AFFECT  THE  COMPANY'S  PROFITABILITY.

     The Company believes that the current globalization of the economy requires
businesses  to pursue or consider pursuing international expansion.  The Company
will  probably  expand into international markets.  Although the Company has not
had  international  sales  revenue  to  date,  the  Company  may  increase  its
international  sales efforts.  International sales are subject to inherent risks
and  challenges  that  could  affect  the  Company's  profitability, including:

     -     the  need  to  develop  new  supplier  relationships;

     -     unexpected  changes  in  international  regulatory  requirements  and
           tariffs;

     -     difficulties  in  staffing  and  managing  foreign  operations;

     -     longer  payment  cycles;

     -     greater  difficulty  in  accounts  receivable  collection;

     -     potential  adverse  tax  consequences;

     -     price  controls  or  other  restrictions  on  foreign  currency;  and

     -     difficulties  in  obtaining  export  and  import  licenses.

     To  the extent the Company generates international sales in the future, any
negative  effects  on  its international business could impact detrimentally the
Company's  business,  operating  results and financial condition as a whole.  In
particular,  gains  and  losses  on the conversion of foreign payments into U.S.
dollars  may  contribute  to fluctuations in the Company's results of operations
and  fluctuating  exchange rates could cause reduced gross revenues and/or gross
margins  from  dollar-denominated  international  sales.

FUTURE  ACQUISITIONS  COULD  INCREASE  THE  RISK  OF  THE  COMPANY'S  BUSINESS.

     The Company may broaden the scope and content of its Web sites by acquiring
other online services and businesses or other gardening enterprises.  As part of
the  Company's  business  strategy,  the  Company  expects to review acquisition
prospects  that would complement its existing business, augment the distribution
of its content and community or enhance its technical capabilities.  The Company
anticipates  that  it  will  acquire  other  businesses  or  assets  meeting its
strategic  goals  that can be purchased on terms acceptable to the Company.  The
Company  may  not  locate  suitable  acquisition  opportunities.  Any  future
acquisitions  would  expose  the  Company  to  increased  risks,  including:

     -     issuances of equity securities that may dilute existing stockholders;

                                       26
<PAGE>
     -     increased  debt  obligations  or  contingent  liabilities;

     -     risks  associated  with the assimilation of new operations, Web sites
           and  personnel;

     -     the  diversion  of  resources from the Company's existing businesses,
           sites  and  technologies;

     -     the  inability  to  retain  the  customers of acquired businesses and
           generate  sufficient  revenues from new sites or businesses to offset
           associated  acquisition  costs;

     -     the  maintenance  of  uniform  standards,  controls,  procedures  and
           policies;  and

     -     the  impairment  of  relationships  with employees and customers as a
           result  of  any  integration  of  new  management  personnel.

     If  these  risks  materialize, future acquisitions could require additional
capital  investment  or  result  in additional operating losses, amortization of
goodwill  and  other  intangible  assets  or  other  charges  against earnings.

THE  COMPANY  IS  SUBJECT  TO GOVERNMENT REGULATIONS RELATING TO THE SHIPMENT OF
LIVE  GOODS,  FERTILIZERS AND OTHER PRODUCTS, WHICH EXPOSES THE COMPANY TO RISKS
THAT  IT  WILL  BE  FINED  OR  EXPOSED  TO  CIVIL OR CRIMINAL LIABILITY, RECEIVE
NEGATIVE  PUBLICITY  OR  BE  PREVENTED  FROM  SHIPPING PRODUCTS INTO ONE OR MORE
STATES.

     The  Company  is  subject  to federal, state and local laws and regulations
relating  to  the  shipment  of live goods, fertilizers and other products.  For
instance,  various federal, state and local authorities regulate the shipment of
plants  and  products  across  their  borders,  in  an  attempt  to restrict the
introduction  of  harmful  plants,  pests  and diseases.  Additionally, products
marketed  or  that  may  be marketed as fertilizers or pesticides are subject to
federal,  state and local laws and regulations.  The Company currently relies on
its  suppliers  to comply with these laws and regulations.  However, the Company
is  unable  to  verify  that its suppliers have complied or will comply with all
such  laws  and  regulations.  The  Company could be subject to the following if
these  requirements have not been fully met by its suppliers or by it directly:

     -     the  Company could be fined or exposed to civil or criminal liability
           or  remediation  expenses;

     -     the  Company  could  receive  negative publicity, devaluing its brand
           name;  and

     -     the  Company may be prevented from shipping products into one or more
           states.

                                       27
<PAGE>
RISKS  RELATED  TO  THE  INTERNET  INDUSTRY

THE  COMPANY'S  PERFORMANCE DEPENDS ON THE GROWTH AND ACCEPTANCE OF THE INTERNET
AS  A  MEDIUM  FOR  COMMERCE.  WITHOUT  THE  GROWTH AND ACCEPTANCE OF ELECTRONIC
COMMERCE,  THE  COMPANY  MAY  NOT  ACHIEVE THE REVENUE GROWTH REQUIRED FOR IT TO
ACHIEVE  PROFITABILITY.

     The Company cannot be sure that a sufficiently broad base of consumers will
adopt,  and  continue  to  use, the Internet and commercial online services as a
medium  for  commerce,  particularly  for  purchases  of  gardening  and
gardening-related  products.  Even  if  consumers adopt the Internet as a medium
for  commerce, the Company cannot be sure that the necessary infrastructure will
be  in  place  to  process such transactions.  The Company's long-term viability
depends  substantially upon the widespread acceptance and the development of the
Internet  as  an effective medium for consumer commerce.  Use of the Internet to
effect  retail  transactions  is  at  an early stage of development.  Convincing
consumers  to  purchase  gardening-related  products  online may be particularly
difficult because consumers are accustomed to a high degree of human interaction
in  purchasing  gardening-related  products.

     Demand  for recently introduced services and products over the Internet and
commercial  online  services  is  subject to a high level of uncertainty and few
proven  services  and  products  exist.  The  development  of  the  Internet and
commercial  online services into a viable commercial marketplace is subject to a
number  of  factors,  including:

     -     continued  growth  in  the  number  of  users  of  such  services;

     -     concerns  about  transaction  security;

     -     continued  development of the necessary technological infrastructure;

     -     development  of  enabling  technologies;

     -     uncertain  and  increasing  government  regulation;  and

     -     the  development  of  complementary  services  and  products.

     To  the  extent  that  the  Internet  and other online services continue to
experience  growth  in  the  number  of  users and frequency of use by consumers
resulting  in  increased  bandwidth  demands, there can be no assurance that the
infrastructure  for  the  Internet  and  other  online  services will be able to
support the demands placed upon them.  In addition, the Internet or other online
services could lose their viability due to delays in the development or adoption
of  new  standards and protocols required to handle increased levels of Internet
or  other  online service activity, or due to increased governmental regulation.
Insufficient availability of telecommunications services to support the Internet
or  other  online  services  also  could  result  in  slower  response times and
negatively  impact  use  of the Internet and other online services generally and
the Company in particular.  If the use of the Internet and other online services
fails  to grow or grows more slowly than expected, if the infrastructure for the
Internet  and  other  online  services  do  not

                                       28
<PAGE>
effectively  support  growth  that may occur or if the Internet and other online
services  do  not  become  a  viable commercial marketplace, the Company's sales
growth  may  be insufficient to achieve profitability, and its operating results
and  financial  condition  will  consequently  suffer.

RAPID  TECHNOLOGICAL  CHANGE  COULD  RENDER  THE COMPANY'S WEB SITES AND SYSTEMS
OBSOLETE  AND  REQUIRE  SIGNIFICANT  CAPITAL  EXPENDITURES.

     If the Company is unable, for technical, legal, financial or other reasons,
to  adapt  in  a  timely  manner  in  response  to changing market conditions or
customer  requirements,  the Company's business, operating results and financial
condition  could  be  harmed.  The Internet and the online commerce industry are
characterized by rapid technological change, sudden changes in user and customer
requirements  and  preferences,  frequent  new product and service introductions
embodying  new  technologies  and  the  emergence  of new industry standards and
practices  that could render the Company's existing online sites and proprietary
technology  and  systems  obsolete.  The  emerging  nature of these products and
services  and  their  rapid  evolution will require that the Company continually
improve  the  performance,  features  and  reliability  of  its online services,
particularly  in  response to competitive offerings.  The Company's success will
depend,  in  part,  on  its  ability:

     -     to  enhance  the  Company's  existing  services;

     -     to  develop  and license new services and technology that address the
           increasingly  sophisticated  and  varied  needs  of  the  Company's
           prospective  customers;  and

     -     to  respond to technological advances and emerging industry standards
           and  practices  on  a  cost-effective  and  timely  basis.

     The  development  of  Web  sites  and  other proprietary technology entails
significant  technical  and business risks and requires substantial expenditures
and lead time.  The Company may be unable to use new technologies effectively or
adapt  its  Web sites, proprietary technology and transaction-processing systems
to customer requirements or emerging industry standards.  Updating the Company's
technology  internally  and  licensing  new  technology  from  third parties may
require  significant  additional  capital  expenditures  and  could  affect  the
Company's  profitability.

THE  COMPANY  IS  EXPOSED  TO RISKS ASSOCIATED WITH ONLINE COMMERCE SECURITY AND
CREDIT  CARD  FRAUD,  WHICH  MAY  REDUCE  COLLECTIONS  AND  DISCOURAGE  ONLINE
TRANSACTIONS.

     Consumer  concerns  about  the  security  of  transactions conducted on the
Internet  or  the  privacy  of  users may inhibit the growth of the Internet and
online  commerce.  To  securely  transmit  confidential  information,  such  as
customer  credit  card  numbers,  the  Company  relies  on  encryption  and
authentication  technology  that  it  licenses  from third parties.  The Company
cannot  predict  whether  events  or developments will result in a compromise or
breach  of the algorithms the Company uses to protect customer transaction data.
Furthermore,  the  Company's  servers  may  be  vulnerable  to computer viruses,
physical  or electronic break-ins and similar disruptions.  The Company may need


                                       29
<PAGE>
to  expend significant additional capital and other resources to protect against
a  security  breach  or  to  alleviate  problems  caused  by  any breaches.  The
Company's  business  may  be  adversely affected if its security measures do not
prevent  security breaches and there can be no assurance that it can prevent all
security  breaches.

     To date, the Company has suffered minor losses as a result of orders placed
with  fraudulent  credit  card  data  even  though  the  associated  financial
institution  approved  payment of the orders in each case.  Under current credit
card  practices,  a  merchant  is liable for fraudulent credit card transactions
where, as is the case with the transactions the Company processes, that merchant
does  not  obtain  a  cardholder's  signature.  A  failure to adequately control
fraudulent  credit  card transactions could reduce the Company's collections and
harm  its  business.

THE  COMPANY  COULD FACE LIABILITY FOR INFORMATION RETRIEVED FROM OR TRANSMITTED
THROUGH ITS WEB SITES, WHICH COULD RESULT IN HIGH LITIGATION OR INSURANCE COSTS.

     As  a  publisher  and  distributor  of  online  content,  the Company faces
potential  liability  for defamation, negligence, copyright, patent or trademark
infringement  and  other claims based on the nature and content of the materials
that  the  Company  publishes  or  distributes.  Claims  have  been successfully
brought  against  online services.  In addition, the Company does not and cannot
practically  screen  all  of  the content generated by its users on the bulletin
board  system  on  its  Web sites, and the Company could be exposed to liability
with  respect  to  such content.  Although the Company carries general liability
insurance,  the  Company's  insurance may not cover claims of these types or may
not  be adequate to indemnify the Company for all liability that may be imposed.
Any  imposition  of  liability,  particularly  liability  that is not covered by
insurance  or  is  in  excess of insurance coverage, could negatively impact the
Company's  reputation  and  result  in  litigation  costs or increased insurance
costs.

FUTURE  GOVERNMENT  REGULATION  OF  THE  INTERNET  COULD DECREASE DEMAND FOR THE
COMPANY'S  PRODUCTS  OR  INCREASE  THE  COMPANY'S  COSTS OF CONDUCTING BUSINESS.

     New  Internet  legislation  or  regulation,  the  application  of  laws and
regulations from jurisdictions whose laws do not currently apply to the Internet
and  online commerce, or the application of existing laws and regulations to the
Internet  and  online  commerce  could  harm  the  Company's business, operating
results  and  financial  condition.  The  Company  is  subject  to  regulations
applicable  to  businesses generally and laws or regulations directly applicable
to  communications  over  the  Internet and access to online commerce.  Although
there are currently few laws and regulations directly applicable to the Internet
and  online  retailing  services,  it  is  possible  that  a  number of laws and
regulations  may be adopted with respect to the Internet covering issues such as
user  privacy,  pricing,  content, copyrights, distribution, antitrust, taxation
and  characteristics  and  quality  of  products and services.  For example, the
United  States  Congress  enacted  Internet  laws  regarding children's privacy,
copyrights,  taxation  and  transmission  of  sexually explicit material and the
European Union enacted its own privacy regulations.  Furthermore, the growth and
development  of  the  market  for  online  commerce  may  prompt  calls for more
stringent  consumer  protection laws that may impose additional burdens on those
companies  conducting  business  online.  The adoption of any additional laws or
regulations  regarding  Internet  commerce  and  communications may decrease the
growth  of  the  Internet  or  commercial online services, which could, in turn,
decrease  the

                                       30
<PAGE>
demand  for  the Company's products and services and increase the Company's cost
of  doing  business,  leading  to  further  losses.

     Moreover,  the  applicability  to  the Internet of existing laws in various
jurisdictions  governing  issues  such  as  property  ownership, sales and other
taxes,  libel  and  personal privacy is uncertain and may take years to resolve.
For  example,  tax authorities in a number of states are currently reviewing the
appropriate tax treatment of companies engaged in online commerce, and new state
tax  regulations  may  subject  the Company to additional state sales and income
taxes.  Additionally,  German  authorities  have  challenged  major  U.S. online
services  for  making certain content accessible in Germany.  If the Company was
alleged  to  have  violated federal, state or foreign civil or criminal law, the
Company  could  be  subject  to  liability,  and  even  if  the  Company  could
successfully  defend  such claims, they may involve significant legal compliance
and  litigation  costs.

RISKS  RELATED  TO  THE  SECURITIES  MARKETS

THE  COMPANY'S  COMMON  STOCK  PRICE  MAY  FLUCTUATE,  WHICH  COULD  RESULT  IN
SUBSTANTIAL  LOSSES  FOR  INDIVIDUAL  STOCKHOLDERS.

     The market price for the Company's common stock may fluctuate significantly
in  response  to  a  number  of  factors, some of which are beyond the Company's
control,  including:

     -     variations  in  quarterly  operating  results;

     -     changes  in  financial  estimates  by  securities  analysts;

     -     changes  in  market  valuations  of  online  commerce  companies;

     -     announcements  by  the  Company  or  its  competitors  of significant
           contracts,

     -     acquisitions,  strategic  partnerships,  joint  ventures  or  capital
           commitments;

     -     loss  of  a  major  supplier;

     -     additions  or  departures  of  key  personnel;

     -     sales  of  common  stock  in  the  future;  and

     -     fluctuations  in  stock  market  price  and trading volume, which are
           particularly  common among highly volatile securities of Internet and
           online  commerce  companies.

     As  a  result,  investors  in the Company's common stock may not be able to
resell  their  shares at or above their purchase price.  In the past, securities
class  action  litigation  has  often  been  brought against a company following
periods of volatility in the market price of its securities.  The Company may in
the  future  be  the  target of similar litigation.  Securities litigation could
result  in  substantial  costs  and  divert  management's  attention

                                       31
<PAGE>
and  resources,  which could negatively impact the Company's business, operating
results  and  financial  condition.

THE COMPANY MAY BE UNABLE TO MEET ITS FUTURE CAPITAL REQUIREMENTS AND EXECUTE ON
ITS  BUSINESS  STRATEGY.

     The Company expects current cash balances, cash equivalents and investments
to  meet  its working capital and capital expenditure needs for the remainder of
the  fiscal  year  ended  June  30,  2000.  Because the Company is not currently
generating  sufficient cash to fund its operations, the Company may be forced to
rely on external financing to meet future capital requirements.  Any projections
of future cash needs and cash flows are subject to substantial uncertainty.  The
Company's  capital  requirements depend upon several factors, including the rate
of  market  acceptance,  its  ability  to  expand its customer base and increase
revenues,  its  level  of  expenditures  for  marketing  and sales, purchases of
equipment and software, the cost of Web site upgrades and other factors.  If the
Company's capital requirements vary materially from those currently planned, the
Company  may  require  additional  financing  sooner  than  anticipated.

     The  Company  can  make  no  assurance  that financing will be available in
amounts  or  on  terms  acceptable  to  the Company, if at all.  Further, if the
Company  issues  equity  securities,  stockholders  may  experience  additional
dilution or the new equity securities may have rights, preferences or privileges
senior  to  those  of  existing  holders of common stock, and debt financing, if
available,  may involve restrictive covenants which could restrict the Company's
operations  or  finances.  If  the  Company  cannot  raise  funds, if needed, on
acceptable  terms,  the  Company  may  not  be  able to continue its operations,
develop  or  enhance  its  Web site, grow market share, take advantage of future
opportunities or respond to competitive pressures or unanticipated requirements,
which  could  negatively  impact  the  Company's business, operating results and
financial  condition.

ITEM  3.  QUANTITATIVE  AND  QUALITATIVE  DISCLOSURES  ABOUT  MARKET  RISK

     The  Company did not hold any significant market risk sensitive instruments
during  the  period  covered  by  this  report.


                                       32
<PAGE>
                         PART II.     OTHER INFORMATION

ITEM  1.  LEGAL  PROCEEDINGS

     From  time  to time, the Company is subject to legal proceedings and claims
in  the ordinary course of its business, including employment related claims and
claims  of alleged infringement of trademarks, copyrights and other intellectual
property  rights.  The  Company  currently  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, prospects, financial
condition  and  operating  results.

ITEM  2.  CHANGES  IN  SECURITIES  AND  USE  OF  PROCEEDS

     (a)     Not  applicable.

     (b)     Not  applicable.

     (c)     Not  applicable.

     (d)     On September 21, 1999, the Company sold 4,650,000 shares of common
stock  and certain selling stockholders sold 65,000 shares of common stock in an
underwritten  public  offering  (the  "Offering"),  which constituted all of the
securities  registered  pursuant to the Company's Registration Statement on Form
S-1  (Registration  No.  333-79487).  The  Securities  and  Exchange  Commission
declared  the  Registration  Statement  effective  on  September  15, 1999.  The
managing  underwriters  of  the  Offering were Hambrecht & Quist LLC, BancBoston
Robertson  Stephens  Inc.  and  Thomas  Weisel  Partners  LLC.

     The selling stockholders sold 65,000 shares of common stock in the offering
for  an aggregate offering price of $780,000 and received aggregate net proceeds
of  $725,400.

     The  following  table  summarizes  the  offering  expenses  incurred by the
Company  through  March 31, 2000 and the net proceeds received by the Company as
of  March  31,  2000  pursuant  to  the  Offering:

<TABLE>
<CAPTION>

<S>                                                     <C>
Aggregate offering price of shares sold by the Company  $55,800,000
Underwriting discounts and commissions . . . . . . . .    3,906,000
Finder's fees. . . . . . . . . . . . . . . . . . . . .            -
Expenses paid to or for underwriters . . . . . . . . .            -
Other expenses . . . . . . . . . . . . . . . . . . . .    2,078,000
                                                        -----------
Total expenses . . . . . . . . . . . . . . . . . . . .    5,984,000
                                                        -----------
Net offering proceeds to the Company . . . . . . . . .   49,816,000
</TABLE>

An  estimate  of  how  these proceeds were used by the Company during the period
September  15,  1999  through  March  31,  2000  is  as  follows:

<TABLE>
<CAPTION>

<S>                                                   <C>
Marketing and sales. . . . . . . . . . . . . . . . .  $6,855,000
Content and product development. . . . . . . . . . .   1,437,000
General and administrative . . . . . . . . . . . . .   1,627,000
Purchase and installation of property and equipment.     915,000
</TABLE>

As  of  March 31, 2000, the remaining net proceeds of the Offering were invested
in  cash  and  cash equivalents and short-term and long-term investments pending
the  Company's  use  of  the  net  proceeds.


                                       33
<PAGE>
ITEM  3.  DEFAULTS  UPON  SENIOR  SECURITIES.

     Not  applicable.

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

     No  matter  was submitted to a vote of the security holders of the Company
during  the  third  quarter  of  fiscal  2000.

ITEM  5.  OTHER  INFORMATION.

     On  May 10, 2000, the Company's Compensation Committee approved an increase
in  the number of shares authorized for issuance under the Garden.com, Inc. 1996
Stock Option/Stock Issuance Plan (the "Plan").  The Plan was amended to increase
the  authorized  shares  by 900,000 shares.  The Compensation Committee approved
this increase to enable the Company to make option grants to employees in fiscal
2000  in  amounts it believes are necessary to remain competitive with levels in
its  industry.

ITEM  6.  EXHIBITS  AND  REPORTS  ON  FORM  8-K.

     (a)     Exhibits:

     3.1     Restated  Certificate  of  Incorporation of the Company.  (Filed as
exhibit 3.1 to the Company's Quarterly Report on Form 10-Q for the quarter ended
September  30,  1999  (File  No. 0-26265) and incorporated herein by reference).

     3.2     Amended and Restated By-Laws of the Company.  (Filed as exhibit 3.2
to  the  Company's Quarterly Report on Form 10-Q for the quarter ended September
30,  1999  (File  No.  0-26265)  and  incorporated  herein  by  reference).

     27     Financial  Data  Schedule

     (b)     Reports  on  Form  8-K:  None  in the third quarter of fiscal 2000.



                                       34
<PAGE>
                                   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.

          Dated  this  15th  day  of  May,  2000.

                                          GARDEN.COM,  INC.

                                          By  /s/  Clifford  A.  Sharples
                                             -----------------------------
                                             Clifford A. Sharples, President and
                                             Chief Executive Officer


                                          By  /s/  Jana  D.  Wilson
                                             -----------------------
                                             Jana  D.  Wilson, Chief Financial
                                             Officer


                                       35


<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1000
<CURRENCY> U.S. DOLLARS

<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                         JUN-30-2000
<PERIOD-START>                             JAN-1-2000
<PERIOD-END>                              MAR-31-2000
<EXCHANGE-RATE>                                     1
<CASH>                                         16,798
<SECURITIES>                                   15,600
<RECEIVABLES>                                       0
<ALLOWANCES>                                        0
<INVENTORY>                                     1,026
<CURRENT-ASSETS>                               42,225
<PP&E>                                          7,615
<DEPRECIATION>                                 (2,055)
<TOTAL-ASSETS>                                 55,156
<CURRENT-LIABILITIES>                           6,146
<BONDS>                                             0
                               0
                                         0
<COMMON>                                          176
<OTHER-SE>                                     48,834
<TOTAL-LIABILITY-AND-EQUITY>                   55,156
<SALES>                                         2,600
<TOTAL-REVENUES>                                3,156
<CGS>                                          (2,109)
<TOTAL-COSTS>                                  (2,199)
<OTHER-EXPENSES>                              (13,032)
<LOSS-PROVISION>                                    0
<INTEREST-EXPENSE>                                636
<INCOME-PRETAX>                               (11,439)
<INCOME-TAX>                                        0
<INCOME-CONTINUING>                           (11,439)
<DISCONTINUED>                                      0
<EXTRAORDINARY>                                     0
<CHANGES>                                           0
<NET-INCOME>                                  (11,439)
<EPS-BASIC>                                      (.65)
<EPS-DILUTED>                                    (.65)



</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission