GARDEN COM INC
10-Q, 2000-11-20
COMPUTER PROGRAMMING SERVICES
Previous: ZIASUN TECHNOLOGIES INC, 8-K, EX-3.3, 2000-11-20
Next: GARDEN COM INC, 10-Q, EX-10.1, 2000-11-20




                       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 September 30, 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  September  30,  2000,  there  were  outstanding  17,739,272  shares  of  the
Registrant's  $.01  par  value  common  stock.


<PAGE>
                                GARDEN.COM, INC.

                                    FORM 10-Q

                               SEPTEMBER 30, 2000

                                      INDEX

                         PART I - FINANCIAL INFORMATION
<TABLE>
<CAPTION>

                                                                Page
<S>      <C>                                                    <C>
Item 1.  Balance Sheets as of September 30, 2000 and
         June 30, 2000                                             3

         Statements of Operations for the Quarters Ended
         September 30, 2000 and 1999                               4

         Statements of Cash Flows for the Quarters Ended
         September 30, 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                                                     17

                        PART II - OTHER INFORMATION

Item 1.  Legal Proceedings                                        18

Item 2.  Changes in Securities and Use of Proceeds                18

Item 3.  Defaults Upon Senior Securities                          18

Item 4.  Submission of Matters to a Vote of Security Holders      18

Item 5.  Other Information                                        18

Item 6.  Exhibits and Reports on Form 8-K                         18

         Signatures                                               20
</TABLE>


                                        2
<PAGE>
                       PART I.     FINANCIAL INFORMATION

Item  1.  Financial  Statements

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

                                                     September 30, 2000    June 30, 2000
                                                    --------------------  ---------------
                                                        (Unaudited)
<S>                                                 <C>                   <C>
ASSETS:
Current assets:
  Cash and cash equivalents. . . . . . . . . . . .  $               390   $        9,047
  Investments. . . . . . . . . . . . . . . . . . .               11,956           18,612
  Prepaid advertising. . . . . . . . . . . . . . .                   78            1,869
  Other prepaid expenses and current assets. . . .                2,140            2,143
  Inventory. . . . . . . . . . . . . . . . . . . .                1,193              898
                                                    --------------------  ---------------
     Total current assets. . . . . . . . . . . . .               15,757           32,569
Property and equipment . . . . . . . . . . . . . .               17,658           11,843
Accumulated depreciation . . . . . . . . . . . . .               (3,467)          (2,697)
Property and equipment, net. . . . . . . . . . . .               14,191            9,146
Other assets, net. . . . . . . . . . . . . . . . .                  714              780
                                                    --------------------  ---------------
     Total assets. . . . . . . . . . . . . . . . .  $            30,662   $       42,495
                                                    ====================  ===============

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT):
Current liabilities:
  Accounts payable . . . . . . . . . . . . . . . .  $             2,300   $        4,282
  Accrued expenses and other liabilities . . . . .                2,796            3,057
  Unearned revenue . . . . . . . . . . . . . . . .                  384              187
  Current portion of long-term debt. . . . . . . .                    -               20
                                                    --------------------  ---------------
     Total current liabilities . . . . . . . . . .                5,480            7,546

Stockholders' equity (deficit):
  Common stock - $.01 par value; 50,000,000 shares
    authorized, 17,739,272 shares issued and
    outstanding on September 30, 2000; and
    17,737,592 shares issued and outstanding on
    June 30, 2000. . . . . . . . . . . . . . . . .                  177              177
  Additional paid-in-capital . . . . . . . . . . .              104,075          104,499
  Deferred stock compensation. . . . . . . . . . .                 (592)          (1,169)
  Retained deficit . . . . . . . . . . . . . . . .              (78,478)         (68,558)
                                                    --------------------  ---------------
     Total stockholders' equity. . . . . . . . . .               25,182           34,949
                                                    --------------------  ---------------
     Total liabilities and stockholders' equity. .  $            30,662   $       42,495
                                                    ====================  ===============
</TABLE>


                 See accompanying notes to financial statements.

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


                                                     For the quarter ended
                                                         September 30,
                                                       2000          1999
                                                   ------------  ------------
                                                   (Unaudited)   (Unaudited)
<S>                                                <C>           <C>
REVENUES
  Products. . . . . . . . . . . . . . . . . . . .  $     2,209   $     1,159
  Advertising . . . . . . . . . . . . . . . . . .          393           253
                                                   ------------  ------------
     Total revenues . . . . . . . . . . . . . . .        2,602         1,412

COST OF REVENUES
  Products. . . . . . . . . . . . . . . . . . . .        1,796         1,049
  Advertising . . . . . . . . . . . . . . . . . .           47            44
                                                   ------------  ------------
     Total cost of revenues . . . . . . . . . . .        1,843         1,093

GROSS PROFIT. . . . . . . . . . . . . . . . . . .          759           319

OPERATING EXPENSES
  Marketing and sales . . . . . . . . . . . . . .        3,841         2,699
  Technology, content and product development . .        1,944         1,408
  General and administrative. . . . . . . . . . .        1,629         1,308
  Depreciation and amortization . . . . . . . . .          838           347
  Amortization of deferred compensation . . . . .          151           374
  Discontinued marketing activities and severance
     costs. . . . . . . . . . . . . . . . . . . .        2,578             -
                                                   ------------  ------------
     Total operating expenses . . . . . . . . . .       10,981         6,136

OPERATING LOSS. . . . . . . . . . . . . . . . . .      (10,222)       (5,817)

Other income and expense. . . . . . . . . . . . .          302           249
                                                   ------------  ------------

NET LOSS. . . . . . . . . . . . . . . . . . . . .  $    (9,920)  $    (5,568)
                                                   ============  ============

Basic net loss per share. . . . . . . . . . . . .  $     (0.56)  $     (1.45)
                                                   ============  ============

Shares used in computing basic net loss per share   17,739,042     3,827,552
                                                   ============  ============
</TABLE>


                 See accompanying notes to financial statements.


                                        4
<PAGE>
Garden.com,  Inc.
Statements  of  Cash  Flows  (Dollars  in  thousands)
<TABLE>
<CAPTION>

                                                            For the quarter ended
                                                                September 30,
                                                             2000          1999
                                                         ------------  ------------
                                                         (Unaudited)   (Unaudited)
<S>                                                      <C>           <C>
Operating activities:
  Net loss. . . . . . . . . . . . . . . . . . . . . . .  $    (9,920)  $    (5,568)
Adjustments to reconcile net loss to cash
  used in operating activities:
  Depreciation and amortization . . . . . . . . . . . .          838           347
  Amortization of deferred compensation . . . . . . . .          151           374
Changes in operating assets and liabilities:
  Prepaid advertising . . . . . . . . . . . . . . . . .        1,791          (541)
  Other prepaid expenses and current assets . . . . . .            2          (530)
  Inventory . . . . . . . . . . . . . . . . . . . . . .         (296)         (381)
  Accounts payable. . . . . . . . . . . . . . . . . . .       (1,982)          (53)
  Accrued expenses and other liabilities. . . . . . . .         (260)          648
  Unearned revenue. . . . . . . . . . . . . . . . . . .          197           238
                                                         ------------  ------------
   Net cash used in operating activities. . . . . . . .       (9,479)       (5,466)

Investing activities:
  Proceeds from sale of investments . . . . . . . . . .        6,657             -
  Purchase of investments . . . . . . . . . . . . . . .            -       (14,824)
  Purchase of other assets. . . . . . . . . . . . . . .            -          (185)
  Purchase of property and equipment. . . . . . . . . .       (5,816)       (1,679)
                                                         ------------  ------------
   Net cash provided by (used in) investing activities.          841       (16,688)

Financing activities:
  Repayment of long-term debt . . . . . . . . . . . . .          (20)          (44)
  Exercise of stock options . . . . . . . . . . . . . .            1            10
  Exercise of warrants. . . . . . . . . . . . . . . . .            -           210
  Proceeds from issuance of common stock,
    net of issuance costs of $1,954 . . . . . . . . . .            -        49,940
                                                         ------------  ------------
    Net cash provided by (used in) financing activities          (19)       50,116

Increase (decrease) in cash and cash
  equivalents . . . . . . . . . . . . . . . . . . . . .       (8,657)       27,962

Cash and cash equivalents, beginning of
  period. . . . . . . . . . . . . . . . . . . . . . . .        9,047        15,340
                                                         ------------  ------------
Cash and cash equivalents, end of period. . . . . . . .  $       390   $    43,302
</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  September  30,  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,  2000  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 ended September 30, 2000 are not necessarily
indicative  of  the results that may be expected for the fiscal year ending June
30,  2001.  These  financial  statements  should be read in conjunction with the
audited  financial  statements  and  the  accompanying  notes  included  in  the
Company's  Form  10-K  for  the  year ended June 30, 2000, filed with the SEC on
October  13,  2000,  as  amended  on  October  30,  2000.

     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  amounts reported in the financial statements and
accompanying  notes.  Actual results could differ from those estimates, and such
differences  could  be  material  to  the  financial  statements.

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.

RISKS  AND  UNCERTAINTIES

     On  October  26,  2000,  the  Company  entered  into  a  mutual termination
agreement  with  a  supplier whose products represented approximately 12% of the
Company's product revenue during the quarter ended September 30, 2000. Two other
suppliers'  products  represented  in  excess  of  10%  of the Company's product
revenue  during  the  quarter  ended  September  30,  2000, equaling 19% and 20%
respectively.


                                        6
<PAGE>
RECENT  ACCOUNTING  PRONOUNCEMENTS

     On March 31, 2000 the Financial "Accounting Standards Board ("FASB") issued
Interpretation  No.  44,  "Accounting  for  Certain Transactions Involving Stock
Compensation,"  (the  "Interpretation").  The  Interpretation  provides guidance
related  to  the  implementation  of  APB  No.  25.  The Interpretation is to be
applied prospectively to all new awards, modifications to outstanding awards and
changes  in  employee  status  on or after July 1, 2000.  For changes made after
December  15,  1998  to  awards  that  affect exercise prices of the awards, the
Company  must prospectively account for the impact of those changes.  Management
does  not believe the adoption of the Interpretation will have a material impact
on  the  Company's  financial  condition  or  results  of  operations.

     In  June  1999,  SFAS  No.  137, "Accounting for Derivative Instruments and
Hedging  Activities,  Deferral of Effective Date of FASB Statement No. 133," was
issued  which requires that Statement No. 133 be adopted in the Company's fiscal
year  2001.  Management  does  not anticipate that the adoption of Statement No.
133  will  have  a  material  effect  on  the results of operations or financial
position because the Company's does not currently engage in or plan to engage in
derivative  or  hedging  activities.

NOTE  2  -  DISCONTINUED  MARKETING  ACTIVITIES  AND  SEVERANCE  COSTS

     On September 28, 2000, the Company announced a corporate restructuring (the
"Restructuring Plan") with the intent of lowering ongoing operating expenses and
reducing  future  capital  requirements.  The  Restructuring Plan resulted in an
expense  charge  of  $2.6  million  for  the  quarter  ended September 30, 2000.
Pursuant  to  the  Restructuring  Plan,  the  Company  reduced  its workforce on
September  28,  2000  by  93  employees.  In addition, the Company terminated or
materially  amended  multiple  marketing  initiatives,  including  the Company's
relationships  with  iVillage, Excite and PRIMEDIA, resulting in both write-offs
of  prepaid  assets  and  cash  payments to third parties to discontinue certain
contractual  obligations.

NOTE  3  -  BUSINESS  CONDITIONS  AND  FUNDING  ACTIVITIES

     Simultaneous  with  the announcement of its Restructuring Plan on September
28,  2000, the Company also announced that it had engaged the investment bank of
Robertson  Stephens  to aid the Company in evaluating strategic alternatives and
to  assist  the  Company  with  ongoing  fund-raising  efforts.

     Although  the  Company  has  been  attempting  to  raise  additional equity
financing  since  the quarter ended June 30, 2000, the Company has not been able
to  obtain financing as of November 15, 2000.  On November 15, 2000, the Company
announced  that  it  will  begin a phased shut-down of its retail operations and
sale  of  its  consumer  business  assets.  See  "Note  6  - Subsequent Events."

     In  addition,  the  Company  has  received  a  report  from its independent
auditors  for  its  fiscal  year  ended  June 30, 2000 containing an explanatory
paragraph  that  describes  the  uncertainty  regarding the Company's ability to
continue  as  a going concern due to the Company's historical negative cash flow
and  because,  as  of  the date they rendered their opinion, the Company did not
have  access  to  sufficient  committed  capital to meet its projected operating
needs  for  at  least  the  next  12  months.


                                        7
<PAGE>
NOTE  4  -  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  will  have,  individually or in the
aggregate,  a  material  adverse  effect  on  its business, prospects, financial
condition  and  operating  results.

NOTE  5  -  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 $49.9 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  Company's Form S-1
Registration  Statement  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.

NOTE  6  -  SUBSEQUENT  EVENTS

     In  October  2000, Green Cheetah, Inc., the Company's 80% owned subsidiary,
filed  two  provisional  patent  applications with the U.S. Patent and Trademark
Office.  The  inventions  covered  by the patent applications relate to a method
for extending JDBC API calls without extending multiple drivers and a method for
enhancing database performance with a cache array system.  In the second quarter
of  fiscal  2001, Green Cheetah borrowed $300,000 from the Company pursuant to a
demand  promissory  note  to  fund  the  continued development of such software.

     On  November  15,  2000,  the Company announced that it will begin a phased
shut-down of its retail operations and the sale of its consumer business assets,
including  product  inventory,  URLs, content, photo library, its popular online
gardening  tools  such  as  Landscape Planner and Plant Finder, as well as other
intellectual  property.  The  Company  intends  to  layoff its consumer business
employee  base  on  a phased basis in order to conduct a product inventory sale.
The  Company  also  announced  that  it  will  continue  to  evaluate  strategic
alternatives  for  its  technology  assets, including TRELLIS and Green Cheetah.


                                        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.

     On  November  15,  2000,  the Company announced that it will begin a phased
shut-down of its retail operations and the sale of its consumer business assets,
including  product  inventory,  URLs, content, photo library, its popular online
gardening  tools  such  as  Landscape Planner and Plant Finder, as well as other
intellectual  property.  The  Company  intends  to  layoff its consumer business
employee  base  on  a phased basis in order to conduct a product inventory sale.
The  Company  also  announced  that  it  will  continue  to  evaluate  strategic
alternatives for its technology assets, including TRELLIS and Green Cheetah.  As
a result of these developments, the Company does not believe that the historical
financial  information in this Form 10-Q provides a meaningful indication of the
Company's  future financial condition or results of operations.  The Company can
make  no  assurance that it will be able to complete the process of winding down
its  retail  operations in a manner that generates meaningful cash, or any cash,
for  stockholders,  or  that the Company will be able to pursue viable strategic
alternatives for its technology assets.  See "Additional Factors That May Affect
Future  Results"  below.


                                        9
<PAGE>
RESULTS  OF  OPERATIONS

PRODUCT  REVENUES
<TABLE>
<CAPTION>

                   Quarter Ended
                   -------------
                   September  30,
                   --------------
                    2000    1999   % Change
                   ------  ------  --------
                   (In Thousands)
<S>                <C>     <C>     <C>
Product revenues.  $2,209  $1,159       91%
</TABLE>

     Product  revenues  consist  of  product  sales  to customers and charges to
customers  for shipping.  Revenues are recorded net of promotional discounts and
coupons.  Product  returns  are  recorded  as  a  reduction of revenues. Product
revenues  increased  91%  to  $2.2  million,  or  85% of total revenues, for the
quarter  ended  September  30, 2000 from $1.2 million, or 82% of total revenues,
for  the quarter ended September 30, 1999.  Product revenues increased primarily
as a result of the 163% growth in the Company's customer base, which the Company
believes  was  primarily  influenced by increased marketing activities, expanded
product  offerings  and  enhancements  to  the  features and functionally of the
garden.com  Web  site.

ADVERTISING  REVENUES
<TABLE>
<CAPTION>

                       Quarter Ended
                       -------------
                       September  30,
                       --------------
                       2000   1999   % Change
                       -----  -----  --------
                       (In Thousands)
<S>                    <C>    <C>    <C>
Advertising revenues.  $ 393  $ 253       55%
</TABLE>

     Advertising  revenues  increased 55% to $393,000, or 15% of total revenues,
for  the  quarter  ended  September  30,  2000  from  $253,000,  or 18% of total
revenues,  for  the  quarter  ended  September  30,  1999.  Advertising revenues
increased  primarily  due  to  a 34% increase in page views on the Company's Web
site  to 32.0 million for the quarter ended September 30, 2000 from 23.9 million
for  the  quarter  ended  September  30,  1999.



                                       10
<PAGE>
GROSS  PROFIT
<TABLE>
<CAPTION>

                Quarter Ended
                -------------
                September  30,
                --------------
                 2000    1999   % Change
                ------  ------  --------
                (In Thousands)
<S>             <C>     <C>     <C>
Gross profit .  $ 759   $ 319       138%
Gross margin .     29%     23%
</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  to  the  Company's  internal  advertising  sales  department. Gross profit
increased to $759,000 for the quarter ended September 30, 2000 from $319,000 for
the  quarter  ended  September 30, 1999.  Gross margin increased to 29% of total
revenues for the quarter ended September 30, 2000 from 23% of total revenues for
the  quarter  ended September 30, 1999. 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 ongoing negotiations with suppliers
that  raised  contractual gross margins and a reduction in shipping and handling
charges  as  a  percentage  of total revenues. The Company intends to initiate a
"going  out  of  business sale" on selected products using promotional discounts
that  should  negatively  affect  gross  margins.

MARKETING  AND  SALES
<TABLE>
<CAPTION>

                               Quarter Ended
                               -------------
                               September  30,
                               --------------
                                2000     1999    % Change
                               -------  -------  --------
                               (In Thousands)
<S>                            <C>      <C>      <C>
Marketing and sales . . . . .  $3,841   $2,699        42%
Percentage of total revenues.     148%     191%
</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 to $3.8 million,
or  148%  of  total revenues, for the quarter ended September 30, 2000 from $2.7
million,  or  191%  of total revenues, for the quarter ended September 30, 1999.
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 its marketing and Customer Solutions
departments.  Marketing  and sales expenses decreased as a percentage of revenue
due  to  the  increase  in  total  revenues.


                                       11
<PAGE>
TECHNOLOGY,  CONTENT  AND  PRODUCT  DEVELOPMENT
<TABLE>
<CAPTION>

                                                 Quarter Ended
                                                 -------------
                                                 September  30,
                                                 --------------
                                                 2000     1999    % Change
                                                -------  -------  --------
                                                (In Thousands)
<S>                                             <C>      <C>      <C>

Technology, content and   product development.  $1,944   $1,408        38%
Percentage of total revenues . . . . . . . . .      75%     100%
</TABLE>

     Technology, 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.  During  the quarter ended
September  30,  2000  technology,  content and product development expenses also
included  certain  costs  related  to  the Company's software division, TRELLIS.
Technology,  content and product development expenses increased to $1.9 million,
or  75%  of  total  revenues, for the quarter ended September 30, 2000 from $1.4
million,  or  100%  of total revenues, for the quarter ended September 30, 1999.
The increase in technology, 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
site  and branded catalogs.  As a percent of total revenues, technology, content
and product development expenses decreased due to the increase in total revenues
during  the  period.

GENERAL  AND  ADMINISTRATIVE
<TABLE>
<CAPTION>

                               Quarter Ended
                               -------------
                               September  30,
                               --------------
                                2000     1999    % Change
                               -------  -------  --------
                               (In Thousands)
<S>                            <C>      <C>      <C>
General and administrative. .  $1,629   $1,308        25%
Percentage of total revenues.      63%      93%
</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.  General  and
administrative  expenses  increased to $1.6 million, or 63% of revenues, for the
quarter  ended September 30, 2000 from $1.3 million, or 93% of revenues, for the
quarter  ended  September  30,1999.  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. As a
percent  of total revenues, general and administrative expenses decreased due to
the  increase  in  total  revenues  during  the  period.


                                       12
<PAGE>
DEPRECIATION  AND  AMORTIZATION
<TABLE>
<CAPTION>

                                Quarter Ended
                                -------------
                                September  30,
                                --------------
                                 2000    1999   % Change
                                ------  ------  --------
                                (In Thousands)
<S>                             <C>     <C>     <C>
Depreciation and amortization.  $ 838   $ 347       142%
Percentage of total revenues .     32%     25%
</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.  Depreciation  and  amortization  expenses  increased  to
$838,000,  or  32%  of  total revenues, for the quarter ended September 30, 2000
from  $347,000,  or  25%  of total revenues, for the quarter ended September 30,
1999.  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,  and  database  servers.

AMORTIZATION  OF  DEFERRED  COMPENSATION
<TABLE>
<CAPTION>

                                        Quarter Ended
                                        -------------
                                        September  30,
                                        --------------
                                        2000   1999   % Change
                                        -----  -----  --------
                                        (In Thousands)
<S>                                     <C>    <C>    <C>
Amortization of deferred compensation.  $ 151  $ 374     (60)%
</TABLE>

     Deferred  stock  compensation  is  amortized  to  expense  over the vesting
periods  of the applicable stock options. 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  decreased to $151,000 for the quarter ended September 30,
2000  from  $374,000  for the quarter ended September 30, 1999.  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  $                345
June 30, 2002                   238
June 30, 2003                     9
</TABLE>


                                       13
<PAGE>
INTEREST  INCOME  AND  EXPENSE
<TABLE>
<CAPTION>

                   Quarter Ended
                   -------------
                   September  30,
                   --------------
                   2000   1999   % Change
                   -----  -----  --------
                   (In Thousands)
<S>                <C>    <C>    <C>
Interest income .  $ 302  $ 252       20%
Interest expense.  $   0  $   3        -
</TABLE>

     Interest  income  increased for the quarter ended September 30, 2000 due to
three  full months of interest income on the remaining proceeds of the Company's
initial public offering.  Interest expense declined as the Company paid down all
of  its  outstanding  debt.

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

     Since  inception, the Company has financed its operations primarily through
private  placements  of  preferred  stock, its initial public offering and, to a
lesser  extent, from revenues generated by operations. As of September 30, 2000,
the  Company  had  approximately $390,000 in cash and cash equivalents and $12.0
million  in  short-term  investments.

     Net  cash  used  in  operating activities increased to $9.5 million for the
quarter  ended  September  30,  2000  from  $5.5  million  for the quarter ended
September 30, 1999. The increase in net cash used in operating activities can be
substantially  attributed  to  the  increased  net  loss.

     Net cash provided by investing activities of $843,000 for the quarter ended
September  30,  2000  resulted  primarily from the sale of investment securities
which  was  partially offset by the purchase of property and computer equipment.
Net  cash  used  in  investing activities of $16.7 million for the quarter ended
September  30,  1999  resulted  primarily  from  the  purchase of securities for
investment  purposes  and from the purchase of property and computer equipment.

     Net  cash  used  in  financing  activities of $19,000 for the quarter ended
September  30,  2000  resulted  primarily  from  the  repayment of the Company's
outstanding debt obligations. Net cash provided by financing activities of $50.1
million  for  the  quarter  ended September 30, 1999 resulted primarily from net
proceeds  from  the  issuance  of  common  stock in the Company's initial public
offering.


                                       14
<PAGE>
     On  November  15, 2000, the Company announced that it will begin the phased
shut-down of its retail operations and the sale of its consumer business assets.
The  Company  believes  that  its  current  cash  and  marketable securities and
investments  balances  will  be sufficient to proceed with this phased shut-down
through  December 31, 2000.  The Company also announced that it will continue to
evaluate strategic alternatives for its technology assets, including TRELLIS and
Green  Cheetah.  However,  the  Company  will  not  be  able  to  continue  the
development  of  TRELLIS  and Green Cheetah beyond December 31, 2000, unless the
Company  completes a significant transaction, such as securing a major contract,
arranging a sale of its technology assets or completing a significant financing.

ADDITIONAL  FACTORS  THAT  MAY  AFFECT  FUTURE  RESULTS

     Some  of  the  statements  in  this  report  constitute  forward-looking
statements.  These  statements  involve  known and unknown risks, uncertainties,
and  other  factors  that  may  cause  the  Company's  actual results, levels of
activity,  performance,  or  achievements  to  be  materially different from any
future  results,  levels  of activity, performance, or achievements expressed or
implied  by  such  forward-looking  statements.  In  some cases, forward-looking
statements  can  be  identified  by terminology such as "may," "will," "should,"
"expect," "plan," "anticipate," "believe," "estimate," "predict," "potential" or
"continue" or the negative of such terms or other comparable terminology.  These
statements  are  only  predictions.  Actual  events  or  results  may  differ
materially.  Although  the  Company  believes that the expectations reflected in
the  forward-looking  statements  are  reasonable,  the Company cannot guarantee
future  results,  levels  of  activity,  performance or achievements.  Moreover,
neither the Company nor any other person assumes responsibility for the accuracy
and completeness of such statements.  The Company is under no duty to update any
of  the forward-looking statements after the date of this report to conform such
statements  to  actual  results.

     In  addition  to  the  factors  discussed  elsewhere  in  this  report, the
following  additional  factors  may  affect  the  Company's  future  results.

THE  COMPANY  MAY  NOT  BE  ABLE  TO COMPLETE THE PHASED SHUT-DOWN OF ITS RETAIL
OPERATIONS  AND  THE  SALE  OF  ITS  CONSUMER  BUSINESS  ASSETS IN A MANNER THAT
PROVIDES  ANY  VALUE  FOR  STOCKHOLDERS.

     The  Company  has  announced  that  it will begin a phased shut-down of its
retail operations and the sale of its consumer business assets.  The Company may
not  be able to find qualified buyers for its consumer business assets.  Even if
the Company is able to sell such assets, the Company may not generate sufficient
cash, through the liquidation of its assets or otherwise, to satisfy its current
and future obligations.  A liquidation of the Company's consumer business assets
would  likely involve a sale other than as a going concern which would adversely
affect  the  value the Company may realize for such assets. The Company also may
not  be able to consummate the sale of its assets in time to generate meaningful
value.  In  addition,  the Company may not be able to negotiate the orderly wind
down  of  its obligations to creditors.  These include, without limitation, long
term  contractual  payment  and  performance  obligations  associated  with  the
Company's  e-commerce  platform  building  and  facilities  leases,  business
agreements  with  third  parties, and agreements with vendors.  The Company also
expects  to  make  total  severance  payments  of  between $2.3 million and $2.7
million  to  its  employees.  The  amount  of severance payments will depend on,
among  other  things,  the  timing  of  layoffs  by  the Company and the rate of
employee  attrition.   As  a  result of these and other factors, the Company may
not be able to generate meaningful cash, or any cash, which could be returned to
its  stockholders, and the timing of any distribution is uncertain at this time.


                                       15
<PAGE>
THE  COMPANY  MAY  NOT  BE  ABLE  TO  DEVELOP, COMMERCIALIZE AND LICENSE OR SELL
TRELLIS  OR  ITS  OTHER  TECHNOLOGY  ASSETS.

     The  Company  launched  its  new  TRELLIS  division in September 2000.  The
Company  has  no  operating  history  or  experience in providing technology and
services  to businesses.  The Company can make no assurance that it will be able
to  commercialize TRELLIS and establish a successful revenue producing business.
The  Company  expects  that  it will face significant challenges in establishing
this  business,  including  the  need for financing to launch this new business,
intense  competition  in this market, possible reluctance by potential customers
to  purchase  software  and  support  services  from  the Company in the face of
uncertainty  in  the Company's financial condition and the need to develop a new
brand  by  the  Company.  The Company may use a portion of its remaining capital
resources  in  its  effort  to  develop TRELLIS and its other technology assets.

THE  COMPANY  WILL  NOT  BE  ABLE  TO SUCCESSFULLY DEVELOP AND COMMERCIALIZE ITS
TECHNOLOGY  ASSETS  IN  THE ABSENCE OF A SIGNIFICANT TRANSACTION BY DECEMBER 31,
2000.

     The Company is evaluating strategic alternatives for its technology assets,
including  TRELLIS  and Green Cheetah.  However, the Company will not be able to
continue  the  development  of  its  technology assets beyond December 31, 2000,
unless the Company completes a significant transaction, such as securing a major
contract,  arranging a sale of its technology assets or completing a significant
financing.  No  assurance can be given that the Company will be able to complete
a  significant  transaction  with  respect  to its technology assets, especially
given  the  Company's lack of experience in providing technology and services to
businesses, the Company's limited capital resources and the limited timeframe in
which  the  Company  will  need  to  complete  a  transaction.

THE COMPANY EXPECTS TO CONTINUE TO GENERATE LOSSES AS IT COMPLETES THE SHUT-DOWN
OF ITS RETAIL OPERATIONS AND TO THE EXTENT THE COMPANY CONTINUES THE DEVELOPMENT
OF  ITS  TECHNOLOGY  ASSETS.

     The  Company  incurred  net  losses  of $19.1 million in fiscal 1999, $38.7
million in fiscal 2000 and $9.9 million in the first quarter of fiscal 2001.  As
of  September  30, 2000, the Company has incurred cumulative net losses of $75.5
million.  The  Company  expects to experience operating losses and negative cash
flow  as  it  completes the shut-down of its retail operations and to the extent
the  Company  continues  the  development  of  TRELLIS  and its other technology
assets.  The  Company does not have sufficient cash to continue to sustain these
operating  losses  in  fiscal  2001.   In  addition,  the Company has received a
report  from  its  independent  auditors for its fiscal year ended June 30, 2000
containing an explanatory paragraph that describes the uncertainty regarding the
Company's ability to continue as a going concern due to the Company's historical
negative  cash flow and because, as of the date they rendered their opinion, the
Company  did  not  have  access  to  sufficient  committed  capital  to meet its
projected  operating  needs  for  at  least  the  next  12  months.

THE  MARKET  PRICE  OF  THE  COMPANY'S  COMMON STOCK HAS DECLINED SIGNIFICANTLY.

     The  Company  has  experienced a significant decline in the market price of
its  Common  Stock.  The market price of the Company's common stock has declined
from $20.813 on September 21, 1999 to $0.0938 on November 16, 2000.  The Company
believes  it is unlikely that the market price of its Common Stock will increase
significantly  in  the future given the phased shut-down of the Company's retail
operations  and  the  uncertainty with respect to the Company's TRELLIS division
and  other  technology  assets.


                                       16
<PAGE>
IF  THE  COMPANY  SUCCESSFULLY COMMERCIALIZES ITS TECHNOLOGY ASSETS, THE COMPANY
WOULD  FACE  SIGNIFICANT  COMPETITION  FROM  ESTABLISHED  TECHNOLOGY  PROVIDERS.

     The  Company  believes  that  its  TRELLIS  division  will  face  intense
competition  as  the  Company  attempts  to  commercialize  internally developed
technology.  Competitors  to  the  TRELLIS division could include Yantra, Optum,
AtlasCommerce  and Order Trust. The Company believes that its lack of experience
in  commercializing  technology  and  its  limited resources may put the TRELLIS
division  at  a  disadvantage  as  compared  to  its  competitors.


THE  COMPANY  FACES  SIGNIFICANT CHALLENGES IN CONTINUING TO RETAIN AND MOTIVATE
ITS  EMPLOYEES.

     The  Company's  ability  to  execute  its  strategy  to  complete  a phased
shut-down  of  its retail operations and consider strategic alternatives for its
technology assets will depend on its continuing ability to retain and motivate a
sufficient  number  of  its employees.  Competition for personnel throughout the
Internet  industry  is  intense.  The  Company  has  faced particular challenges
recently  in  light of its well publicized liquidity issues, its low stock price
which  has  fallen below the exercise price of many of the stock options granted
to  employees and a very competitive labor market for high technology workers in
Austin,  Texas,  where  the  Company's  headquarters  are  located.  Recently, a
significant  number  of  the  Company's  employees  have been terminated in cost
cutting  efforts  or  voluntarily departed to pursue other opportunities and the
Company  has announced its intention to conduct a phased layoff of its remaining
consumer business employee base.  As result, the Company may be unable to retain
a  sufficient  number  of  its  employees  to  pursue  the  Company's  strategy.

THE  COMPANY  MAY  NOT  BE  ABLE  TO MAINTAIN ITS LISTING ON THE NASDAQ NATIONAL
MARKET.

     The  Company's  Common  Stock  is  currently  listed on the Nasdaq National
Market.  The  Company  must  satisfy  a  number  of requirements to maintain its
listing on the Nasdaq National Market, including maintaining a minimum bid price
for the Common Stock of either $1.00 per share or $5.00 per share, depending on,
among  other  things,  whether the net tangible assets of the Company is greater
than  $4 million.  As of September 30, 2000, the Company had net tangible assets
of $24.7 million.  The amount of the Company's net tangible assets will continue
to  decrease unless the Company achieves profitability or the Company is able to
complete  a  new  equity  financing.  If  the  Company is unable to maintain net
tangible  assets  of  at  least  $4 million, the Company could no longer use the
$1.00  minimum  bid  test.  In  addition,  the bid price of the Common Stock has
closed  below  $1.00  per share since September 29, 2000.  On November 10, 2000,
the  Company received a letter from Nasdaq providing that the Common Stock would
be  delisted  from  Nasdaq  unless the bid price of the Common Stock is at least
$1.00  per  share  for  a  minimum of 10 consecutive trading days by February 8,
2001.  If  the  Common Stock loses its Nasdaq National Market status, the Common
Stock would likely trade on the Over the Counter Bulletin Board, which is viewed
by  most  investors  as  a  less  desirable,  less  liquid  marketplace.

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.


                                       17
<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)     Not  applicable.

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  first  quarter  of  fiscal  2001.

ITEM  5.  OTHER  INFORMATION.

     Not  applicable.

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).


                                       18
<PAGE>
          10.1*   Settlement  Agreement,  dated  September 18, 2000, between the
                  Company  and  iVillage  Inc.

          27      Financial  Data  Schedule
_____________________
    *Certain portions of this exhibit have been omitted based upon a request for
confidential  treatment.  The  omitted  portions  of  this  exhibit  have  been
separately  filed  with  the  Securities  and  Exchange  Commission.

     (b)     Reports  on  Form  8-K:  None  in the first quarter of fiscal 2001.



                                       19
<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  20th  day  of  November,  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



                                       20



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