FAMILY BARGAIN CORP
10-K, 1998-05-01
FAMILY CLOTHING STORES
Previous: WESTCORP /CA/, S-8, 1998-05-01
Next: SHOWBIZ PIZZA TIME INC, PRE 14A, 1998-05-01




                                    FORM 10-K
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
     (Mark One)
        [X]     ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
                   For fiscal period ended January 31, 1998 OR

          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
                     For the transition period to__________

                         Commission File number 0-16309

                           FAMILY BARGAIN CORPORATION
             (Exact Name of Registrant as Specified in its Charter)

               Delaware                               51-0299573
      (State or Other Jurisdiction of   (I.R.S. Employer Identification Number)
       Incorporation or Organization)

                                4000 Ruffin Road
                           San Diego, California 92123
                   (Address of Principal Offices) (Zip Code)

       Registrant's Telephone Number, Including Area Code: (619) 627-1800

           Securities registered pursuant to Section 12(b) of the Act:

       Title of each class         Name of each exchange on which registered
  Common Stock, $0.01 par value                    None

           Securities registered pursuant to Section 12(g) of the Act:

                          Common Stock, $0.01 par value
                                (Title of Class)

      Series A 9 1/2% Cumulative Convertible Preferred Stock, $0.01 par value
                                (Title of Class)

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

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to be best
of  Registrant's  knowledge,  in  definitive  proxy  or  information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K [X]

Indicate  by check mark  whether  the  registrant  has filed all  documents  and
reports  required  to be  filed by  Section  12,  13 or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court.
                                  YES X NO ___

At April  17,  1998  the  aggregate  market  value  of the  voting  stock of the
Registrant held by non-affiliates was approximately $12,336,000.

At April 17, 1998 the Registrant  had  outstanding  4,929,122  shares of Common
Stock, $0.01 par value per share.

<PAGE> 2

                                 FORM 10-K INDEX


                                     PART I
Item 1.  Business                                                             3
Item 2.  Properties                                                           8
Item 3.  Legal Proceedings                                                    8
Item 4.  Submission of Matters to a Vote of Security Holders                  8




                                     PART II

Item 5.  Market for Registrant's Common Equity and Related
              Stockholder Matters                                             9
Item 6.  Selected Financial Data                                             11
Item 7.  Management's Discussion and Analysis of Financial
              Condition and Results of Operations.                           12
Item 8.  Financial Statements and Supplementary Data                         22
Item 9.  Changes in and Disagreements with Accountants on
              Accounting and Financial Disclosure                            23



                                    PART III

Item 10.  Directors and Executive Officers of the Registrant                 24
Item 11.  Executive Compensation                                             24
Item 12.  Security Ownership of Certain Beneficial Owners and Management     24
Item 13.  Certain Relationships and Related Transactions                     24



                                     PART IV

Item 14.  Exhibits, Financial Statement Schedules and Reports on Form 8-K.   25

<PAGE> 3
                                     PART I

Item 1.  Business

THE COMPANY

Through its  wholly-owned  subsidiaries,  General Textiles and Factory 2-U, Inc.
("Factory 2-U"),  Family Bargain  Corporation  (the  "Company"),  at January 31,
1998,  operated  166  off-price  retail  apparel and home goods stores under the
names Family Bargain Center and Factory 2-U in Arizona, California,  Nevada, New
Mexico,  Oregon, Texas and Washington.  The Company acquired General Textiles in
1993,  while  General  Textiles  was  operating  under  Chapter  11 of the  U.S.
Bankruptcy Code. The Company purchased Factory 2-U in November 1995.

The Company's 127 Family Bargain Center and 39 Factory 2-U stores sell primarily
first quality,  in-season clothing for men, women and children and home goods at
retail prices which  generally  are lower than the prices of competing  discount
and regional  off-price stores. The Company's stores sell merchandise at bargain
prices by purchasing  in-season,  excess inventory and close-out  merchandise at
substantially  discounted  wholesale  prices and by setting  retail prices which
pass along the savings to customers.

Typical  customers of the Company's  stores are low-income  families,  including
agricultural,  service and other blue-collar  workers, a significant  portion of
whom are of Hispanic  origin or members of other ethnic  groups.  The  Company's
store merchandising selection,  everyday low price strategy and store format are
designed to reinforce the concept of value and enhance the  customers'  shopping
experience while maximizing inventory turns.

Family  Bargain  Centers,  which  average  11,950  square feet,  and Factory 2-U
stores,  which average 17,357 square feet, are designed in a self-service format
that affords easy access to  merchandise  displayed  on bargain  tables,  hanger
racks and open shelves. Stores are stocked with new merchandise at least weekly.
Prices are clearly  marked,  often with a comparable  retail price.  Most stores
display signs in English and Spanish and are staffed with  bilingual  personnel.
The playing of locally popular music,  the use of brightly  colored pennants and
occasional festive outdoor promotions enhance store atmosphere.

OPERATIONS

Operating Strategy

The Company seeks to be the leading off-price apparel and home goods retailer to
lower  income  customers  in the  markets it serves.  The major  elements of its
operating strategy include:

Provide First Quality  Merchandise at Bargain Prices:  The Company's stores sell
first quality  merchandise  at bargain  prices by purchasing  in-season,  excess
inventory and close-out merchandise at substantially discounted wholesale prices
and by setting retail prices which pass along the savings to customers.

Target Under-Served MarketSegments, Including the Hispanic Market: The Company's
stores target customers who are under-served in many markets.  Typical customers
are low-income families,  including agricultural,  service and other blue collar
workers,  a  significant  portion of whom are of  Hispanic  origin or members of
other ethnic groups.  The Company's store merchandise  selection is a product of
purchasing  and  marketing  programs  tailored  to the  purchasing  patterns  of
customers in each store.

Maximize Inventory Turns:  General Textiles and Factory 2-U emphasize  inventory
turn in their merchandise and marketing strategies. Merchandise presentation, an
everyday low price strategy, frequent store deliveries, and advertising programs
all target rapid inventory turn,  which  management  believes leads to increased
profits and efficient use of capital.

<PAGE> 4

Low Operating Costs: The Company's stores maintain low operating costs primarily
through  their  self-service  formats,  use of  part-time  labor,  selection  of
suitable  locations  with  low  rental  expenses  and an  overall  focus on cost
controls.

Expansion Plans

Opening of New Stores: The Company plans to increase its store count by 3 to 169
stores in the fiscal year ending January 30, 1999 (fiscal 1998).  The new stores
will be opened in markets in which the Company currently operates. During fiscal
1997,  the Company  opened 23 new stores and closed 7 stores.  During the period
from  January  31, 1998  through  April 4, 1998,  four stores  closed and no new
stores were opened.  Average store  opening  expenses for  equipment,  fixtures,
leasehold improvements and preopening costs are approximately $195,000.  Average
initial inventory for a new store is approximately $275,000.  Generally,  during
the two to three month  grand  opening  period,  a new store  achieves  sales in
excess of sales of an average  comparable  mature store and,  within six months,
generates sales consistent with comparable mature store levels.

Renovation  and Relocation  Program:  The Company plans to renovate and relocate
stores;  relocation  will be  considered as superior  sites become  available in
their markets.  Store  renovations  generally  include  installing new fixtures,
redesigning  layouts and refurbishing  floors and walls. The cost to renovate or
relocate a store is  approximately  $50,000.  During  fiscal  1997,  the Company
renovated twenty stores and relocated one store.

Customers

The Company's  primary  customers are families with annual  household  income of
under  $25,000,  many of whom are  employed  in the  agricultural  sector or are
blue-collar  workers.  A significant  portion of the  Company's  customers is of
Hispanic   origin  or  members  of  other  minority   ethnic  groups   including
African-Americans,  Asians and Native  Americans.  The Company  estimates,  that
approximately  50% to 55% of its customers are of Hispanic origin.  According to
the U.S. Bureau of the Census,  the Hispanic  population in the states where the
Company's stores are located (Arizona,  California,  Nevada, New Mexico, Oregon,
Texas and  Washington)  grew from 5.7 million in 1980 to 9.4 million in 1990,  a
65% increase.  The overall  population  for these states grew by 24% in the same
period.  The Hispanic  population in the states where the  Company's  stores are
located is projected to grow by 25%, from 10.6 million to 13.2  million,  in the
period  from 1993 to 2000  (according  to the U.S.  Bureau of the  Census).  The
overall  population  for these  states is  projected  to grow by 12% in the same
period. The Census projections  through 2020 reflect the Hispanic  population in
these states  continuing  to grow at  approximately  twice the rate of the total
population.

Purchasing

The  Company  purchases  merchandise  from  domestic   manufacturers,   jobbers,
importers and other  vendors.  Payment  terms are typically net 30 days.  The 10
largest  vendors  supply  approximately  12% of the Company's  merchandise.  The
Company  continually  adds  new  vendors  and  does not  maintain  long-term  or
exclusive  purchase  commitments or agreements with any vendor.  The Company has
generally not had difficulty locating and purchasing appropriate apparel for its
stores.  Management  believes that there are a substantial  number of additional
sources of supply of first quality,  off-price apparel goods and expects that it
will be able to meet its increased  inventory  needs as the Company  grows.  The
Company's general  merchandise  manager,  merchandise  managers and buyers,  who
average over 10 years of apparel and home goods industries  experience,  seek to
purchase  in-season goods and first-run and last-run  merchandise at substantial
discounts to normal wholesale pricing.


In-Season Goods.  Unlike traditional  department stores and discount  retailers,
which  primarily  purchase  merchandise  in advance of the  selling  season (for
example,  back-to-school  clothing is purchased by March), the Company purchases
approximately 70% of its merchandise in-season.

<PAGE> 5

In-season purchases generally represent closeouts of vendors' excess inventories
remaining after the traditional  wholesale  selling season and are often created
by other retailers' order cancellations. Such merchandise is typically available
at prices  below  wholesale.  Management  believes  that such  in-season  buying
practices are well suited to the Company's customers, who tend to make purchases
on an  as-needed  basis  later into a season.  The  Company's  in-season  buying
practice is facilitated by its ability to process and ship  merchandise  through
its  distribution  center to its  stores,  usually  within  two or three days of
receipt  from the  vendor,  and to process a large  number of  relatively  small
purchase orders.  Management  believes that General Textiles and Factory 2-U are
desirable  customers for vendors seeking to liquidate inventory because they can
take immediate delivery of large quantities of in-season goods. Furthermore, the
Company rarely requests markdown concessions,  advertising allowances or special
shipping and packing procedures, insisting instead on the lowest possible price.

First-run and Last-run Merchandise. Approximately 10% of the Company's purchases
consist  of   "first-run"   and  "last-run"   merchandise.   To  ensure  product
consistency,  manufacturers typically produce a preliminary or "first run" of an
item.  Additionally,  manufacturers will produce "last runs" of certain items to
fill out production  schedules,  maintain stock for potential customer reorders,
convert excess fabric to finished goods and keep machinery in use. Manufacturers
occasionally designate such first and last runs as "irregulars" to differentiate
such goods from full price  merchandise or to indicate that such merchandise may
contain minor imperfections (which do not affect the wear-ability of the items),
and typically such merchandise may be purchased at prices below wholesale.

Manufacturers ship goods directly to the Company's San Diego distribution center
or, in the case of East Coast  vendors,  to the  Company  through its East Coast
freight  consolidator.  Goods received at the Company's  warehouse are generally
shipped to its stores using independent  trucking  companies within two to three
days of their arrival. The Company generally does not store goods from season to
season at its warehouse.

Merchandising and Marketing

The Company's  merchandise  selection,  pricing  practices and store formats are
designed to reinforce  the concept of value and maximize  customer  enjoyment of
the shopping  experience.  The Company's  stores offer their customers a diverse
selection of primarily  first  quality,  in-season  merchandise  at prices which
generally  are lower than those of competing  discount  and  regional  off-price
stores in their local  markets.  Nearly all of their  merchandise  carries brand
name  labels,  including  nationally  recognized  brands.  The  Company  uses an
everyday low price  strategy.  For the Family Bargain Center chain,  women's and
children's  apparel each account for approximately  30% of sales,  men's apparel
accounts for approximately 25% of sales, with the remainder,  approximately 15%,
consisting of footwear, domestic items, home goods and toys. For the Factory 2-U
chain, men's,  women's and children's apparel each account for approximately 20%
of sales,  domestic  items  account  for  approximately  22% of sales,  with the
remainder,  approximately 18% of sales,  consisting of footwear,  home goods and
toys.

The Company  delivers  new  merchandise  to its stores at least once per week to
encourage  frequent  shopping trips by its customers and to maximize the rate of
inventory turn. As a result of its purchasing practices, store inventory may not
always  include a full range of colors,  sizes and styles in a particular  item.
Management  believes,  however,  that  price,  quality  and  product mix is more
important to the Company's customers than the availability of a specific item at
a given time.

The  Company  emphasizes  inventory  turn  in its  merchandising  and  marketing
strategy.   Merchandise  presentation,   everyday  low  prices,  frequent  store
deliveries, staggered vendor shipments, promotional advertising,  store-tailored
distribution  and prompt price  reductions on slow moving items all target rapid
inventory  turn. The Company  believes that the pace of its inventory turn leads
to increased profits, reduced inventory markdowns,  efficient use of capital and
customer urgency to make purchase decisions.

<PAGE> 6

The  Company's  administrative  headquarters  receives  daily  store  sales  and
inventory  information  from  point-of-sale  computers  located  at  each of its
stores.  This data is reported  by stock  keeping  unit (or  "SKU"),  permitting
management  to  tailor  purchasing  and  distribution  decisions.  A  chain-wide
computer  network also  facilitates  communications  between the  administrative
headquarters  and stores,  enabling  management to provide store management with
immediate pricing and distribution information.

The  Company's  stores  are  characterized  by  easily  accessible   merchandise
displayed on bargain  tables,  hanger racks and open shelves,  brightly  colored
pennants and signs and the playing of locally popular music.  Prices are clearly
marked,  usually displayed in whole dollars. A comparative  retail-selling price
is often noted on price tags.  Many stores  display signs in English and Spanish
and are staffed  with  bilingual  store  personnel.  Stores  have  "gala"  grand
openings and, on occasion,  feature outdoor sidewalk  promotions with live music
and other festive activities. The Company's major advertising vehicle is the use
of a full-color print tab showing actual photos of its merchandise.  Print media
is delivered to the  consumers in  newspaper  inserts and  marriage-mail  drops.
Other  advertising  programs include radio,  television and outdoor  promotional
activities.

The Company's stores emphasize customer satisfaction to develop customer loyalty
and generate  repeat sales.  If a customer is not completely  satisfied with any
purchase,  the Company's stores will make a full refund or exchange.  Most sales
are for cash,  although  checks and credit cards are accepted.  The Company does
not issue its own credit  card,  but does offer a layaway  program.  The layaway
program is an important  means for the Company's  customers,  many of who do not
possess credit cards, to purchase goods over time.

Approximately 60% of the Company's sales occur in its third and fourth quarters,
during the  back-to-school  (August and September)  and Christmas  (November and
December)  seasons.  See  "Management's  Discussion  and  Analysis of  Financial
Conditions and Results of Operations -- Seasonality and Quarterly Fluctuations."

The Stores

As of April 4, 1998 the Company  operated  162 stores  located in seven  western
states.  Stores  are  primarily  located  in rural  and  lower  income  suburban
communities  and, to a lesser extent,  in  metropolitan  areas.  Most stores are
located in strip shopping centers, where occupancy costs are most favorable.  As
of January 31, 1998, the number of store locations was as follows:
<TABLE>
<CAPTION>
<S>                    <C>          <C>            <C>         <C>
                       Strip
State                  Center       Downtown       Other       Total
- -----                  ------       --------       -----       -----
California                 71             15           6          92
Arizona                    29              4           0          33
Washington                  9              2           2          13
New Mexico                  8              0           1           9
Nevada                      7              0           0           7
Oregon                      7              0           1           8
Texas                       3              1           0           4
                          ---             --          --         ---
                          134             22          10         166
                          ===             ==          ==         ===
</TABLE>

Family  Bargain  Centers  range in size from 4,500 square feet to 34,846  square
feet,  averaging 11,950 square feet. Factory 2-U stores range in size from 8,064
square feet to 40,567  square feet,  averaging  17,357  square feet.  Management
continually  reviews the ability of stores to provide positive  contributions to
the Company's  operating  results and may elect to close stores that do not meet
performance criteria. Costs associated with closing stores, consisting primarily
of the  recognition of remaining  lease  obligations  and provisions to re-value
assets to net realizable value, are charged to operations during the fiscal year
in which the commitment is made to close a store.

<PAGE> 7

The Company's  stores  typically  employ one store manager,  two assistant store
managers,  and  seven  to ten  sales  associates,  most  of whom  are  part-time
employees.  New store  managers  are trained in all aspects of store  operations
through a  management-training  program.  Other store  personnel  are trained on
site. The Company often promotes  experienced  assistant  store managers to fill
open manager positions.

The  Company's  store  managers  participate  in a bonus  plan in which they are
awarded bonuses upon achieving plan  objectives.  The Company  believes that the
bonus  program is an important  incentive  for its key  employees,  helps reduce
employee turnover and lowers costs.

Management  believes store opening and operating costs are low compared to those
of  similar  retailers  due to the  selection  of low rent  store  locations,  a
self-service  format,  use of  basic  fixtures  and use of  part-time  employees
whenever  possible.  The Company generally leases  previously  occupied sites on
terms  that it  believes  are more  favorable  than  those  available  for newly
constructed  facilities.  After  signing a store  lease,  a store  opening  team
prepares the store for opening by installing  fixtures,  signs,  bargain tables,
racks, dressing rooms, checkout counters, cash register systems and other items.
The district manager and store manager arrange the merchandise  according to the
standard  store  layout  and train new  personnel  before and after the store is
opened.  The Company  selects store sites based on  demographic  analysis of the
market area, sales potential, local competition,  occupancy expense, operational
fit and  proximity  to existing  store  locations.  Store  opening  preparations
generally take up to two weeks.

The Company,  General  Textiles and Factory 2-U maintain  commercial  liability,
fire, theft, business interruption and other insurance policies.

Competition

The Company operates in a highly competitive  marketplace.  The Company's stores
compete with large discount retail chains such as Wal-Mart,  K-Mart,  Target and
Mervyn's, and with regional off-price chains, such as MacFrugal's, some of which
have  substantially  greater resources than the Company.  They also compete with
independent  and small chain  retailers  and flea  markets  (also known as "swap
meets")  which serve the same low and  low-middle  income market as the Company.
Management  believes  that the  principal  competitive  factors in the Company's
markets  are  price,  quality  and site  location  and that the  Company is well
positioned to compete on the basis of these factors.

Employees

As of April 4, 1998 the Company employed 3,023 people,  of whom 2,773 were store
employees and store field management  (1,760 of whom were  part-time),  192 were
executives and administrative employees and 58 were warehouse employees. None of
the Company's employees is subject to any collective  bargaining  agreements and
management considers its relations with its employees to be good.

Trademarks

Except for the trade names "Family Bargain Center" and "Factory 2-U",  which are
federally registered trademarks,  the Company,  General Textiles and Factory 2-U
do not use  any  other  material  trademarks.The  Company  is not  aware  of any
infringing uses that could materially impair the use of its trademarks.

Government Regulation

The Company's  operations are subject to various federal,  state and local laws,
regulations and administrative practices affecting its business, and the Company
must  comply  with  provisions  regulating  various  matters,   including  equal
employment  and  minimum  wages.  The  Company  believes  it is  in  substantial
compliance  with all  material  federal,  state and local  laws and  regulations
governing  its  operations  and has obtained  all material  licenses and permits
required  for the  operation  of its  business.  The Company  believes  that the
compliance burdens and risks relating to such laws and regulations do not have a
material adverse effect on the Company.

<PAGE> 8

Item 2. Properties

As of April 4, 1998 the Company  operated 162 retail stores  located in Arizona,
California,  Nevada,  New Mexico,  Oregon,  Texas and Washington,  under various
operating  leases with third parties.  The leases are separately  negotiated and
are generally not uniform.  The store locations include strip centers,  downtown
business  districts,  and stand alone  sites.  Typical  lease terms are for five
years with renewal options in five year increments.  Approximately two-thirds of
the leases are  "triple  net  leases"  under  which the  Company is  required to
reimburse landlords for insurance, real estate taxes and common area maintenance
costs.  Some  leases  require the  Company to pay a minimum  monthly  rent and a
percentage  of sales in excess of a certain sales level.  The current  estimated
annual rent expense for the 166 stores open at January 31, 1998 is approximately
$17.3 million.

The Company's headquarters are located in a 269,000 square foot facility at 4000
Ruffin Road, San Diego, California. This facility consists of 37,000 square feet
of office  space,  an 8,000 square foot retail  store and a 224,000  square foot
warehouse  and  distribution  center.  This  facility is leased for a term of 12
years expiring in September  2005. The lease provides for annual base rent at an
average of approximately $1.5 million over the lease term.

Item 3. Legal Proceedings

The Company is at all times subject to pending and threatened legal actions that
arise out of the normal course of business. In the opinion of management,  based
in part on the  advice  of legal  counsel,  the  ultimate  disposition  of these
matters will not have a material  adverse  effect on the  financial  position or
results of operations of the Company.

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

No matters were  submitted to a vote of security  holders of the Company  during
the fourth quarter.

<PAGE> 9
                                    PART II
 
Item 5. Market for Registrant's Common Equity and Related Stockholder Matters

The Company's Common Stock and Series A Cumulative  Convertible  Preferred Stock
(the "Series A Preferred  Stock") are quoted on the Nasdaq SmallCap Market.  The
table  below sets forth  certain  information  with  respect to the high and low
closing bid prices  (rounded to the nearest  hundredth) of the Company's  Common
Stock and Series A  Preferred  Stock  during the years  ended  January  31, 1998
(fiscal 1997) and February 1, 1997 (fiscal  1996),  and the  subsequent  interim
period,  as quoted by Nasdaq.  These quotations  represent  inter-dealer  prices
without retail markups,  markdowns or commissions and may not be  representative
of actual transactions.
<TABLE>

                                                                 SERIES A
                                          COMMON STOCK        PREFERRED STOCK
<CAPTION>
<S>                                      <C>      <C>         <C>      <C>
                                          High     Low        High      Low
Fiscal 1996
First Quarter                            $3.22    $1.56       $8.50    $5.63
Second Quarter                           $3.13    $1.75       $8.38    $6.88
Third Quarter                            $2.56    $1.38       $7.44    $6.75
Fourth Quarter                           $2.34    $1.31       $8.38    $6.13

Fiscal 1997
First Quarter                            $3.09    $2.00       $9.38    $7.75
Second Quarter                           $2.75    $1.63       $9.00    $8.00
Third Quarter                            $1.94    $0.50       $8.44    $6.69
Fourth Quarter                           $1.75    $1.00`      $7.94    $6.25
Fiscal Year Ending January 30, 1999
First Quarter (through April 17 , 1998)  $3.09    $1.28       $9.63    $7.13
</TABLE>

The closing bid prices of the Common  Stock and the Series A Preferred  Stock on
April 17, 1998 as reported  on the Nasdaq  SmallCap  Market were $3.09 per share
and $9.63 per share, respectively.

As of January 31, 1998,  the number of record holders of Common Stock and Series
A Preferred Stock were approximately 341 and 88, respectively.  These numbers do
not include an  indeterminate  number of  stockholders  whose shares are held by
financial  institutions  in "street name." The Company has estimated  beneficial
holders of its Common Stock to be more than 3,000 and the beneficial  holders of
its Series A Preferred Stock to be more than 350.

The Company paid quarterly dividends on its Series A Preferred Stock aggregating
$3.5 million for fiscal 1997.  The Company has never paid cash  dividends on its
Common Stock and does not  anticipate  paying cash dividends on its Common Stock
in the foreseeable  future. The declaration and payment of any cash dividends on
its Common Stock in the future will be  determined  by the Board of Directors in
light of conditions then existing,  including the Company's earnings,  financial
condition and cash requirements.

On February 20, and March 13, 1997,  the Company  issued 5,000 and 4,600 shares,
respectively,  of its Series B Junior Convertible,  Exchangeable Preferred Stock
(the "Series B Preferred  Stock") for  aggregate  proceeds of $9.6  million.  On
March 20,  1997 and June 16,  1997,  the  Company  issued  1,865 and 250 shares,
respectively,  of Series B Preferred  Stock to certain  members of management in
return  for $2.1  million  aggregate  principal  amount of  full-recourse  notes
collateralized  by the stock.  Each of the issuances was made in reliance on the
exemption  from the  registration  requirement of the Securities Act of 1933, as
amended  contained in Section 4(2) of that Act for a  "transaction  by an issuer
not involving any public offering."

<PAGE> 10

Although  the  Series  B  Preferred  Stock is  entitled  to  participate  in any
dividends paid to holders of the Company's common stock, it is not entitled to a
preferential  dividend  until  January 2002.  Beginning in 2002,  the Company is
obligated  to pay a dividend to holders of the Series B  Preferred  Stock in the
amount  of $60 per share  subject  to  increases  of $20 per  share  every  year
thereafter  until 2005 up to a maximum of $120 per share.  Annual cash dividends
may be required  prior to 2002 or in amounts  greater  than  otherwise  required
prior to or after 2002 in the event the Company defaults on its revolving credit
facilities or declares a dividend on its common stock.

The Company  recorded  non-cash  dividends on the Series B preferred stock using
the  effective  interest  method to  recognize  the  dividend  ratably  over the
estimated period in which the Series B preferred stock will be outstanding.  For
fiscal 1997, such accreted  dividends totaled  approximately  $2.7 million.  See
Note 11 to Financial Statements.

<PAGE> 11

Item 6. Selected Financial Data

Set  forth  below  are  selected   financial   data  for  the  Company  and  its
subsidiaries.  In January 1994,  the Company  changed its fiscal year end to the
Saturday closest to January 31 to conform its fiscal year end to that of General
Textiles.  All of the selected  financial  data,  except for Operating Data, are
derived from audited financial  information.  The selected financial data should
be read in conjunction with  "Management's  Discussion and Analysis of Financial
Condition and Results of Operations" and "Financial Statements and Supplementary
Data."
<TABLE>

                                                               Fiscal Year Ended
                                        ----------------------------------------------------------------
                                        January 31,  February 1,   January 27,  January 28,  January 29,
                                           1998        1997(2)        1996         1995        1994(1)
                                              (in thousands, except per share and operating data)
<CAPTION>
<S>                                      <C>          <C>           <C>          <C>           <C>
Statement of Operations Data
- ----------------------------
Net sales                                $ 300,592    $ 252,165     $ 179,820    $ 146,520     $ 96,496
Operating income (loss)                      5,097      (27,939)        5,153        2,608        4,547
Income (loss) from continuing operations      (129)     (36,564)        1,478         (354)       1,113
Net income (loss)                             (129)     (37,390)          978        2,656        1,882
Dividends on series A preferred stock        3,456        3,509         3,040        2,030          200
Dividends on series B preferred stock        2,661            -             -            -            -
Net income (loss) applicable to             (6,246)     (40,899)       (2,062)         626        1,682
  common stock
Weighted average shares outstanding          4,901        4,507         4,006        4,008        3,070
Net income (loss) from continuing
  operations applicable to common stock      (1.27)       (8.89)        (0.39)       (0.59)        0.30
Net income (loss) per common share(3)        (1.27)       (9.07)        (0.51)        0.16         0.55
Diluted net income (loss)
  per common share(3)                        (1.27)       (9.07)        (0.51)        0.07         0.47

Operating Data
- --------------
Number of stores                               166          150           131           97           81
Total selling square footage             1,788,000    1,567,000     1,367,000      867,000      702,000
Sales per square foot                          180          172           161          187          133
Comparable store sales growth                  3.4%         5.3%          2.8%         0.9%        17.2%

Balance Sheet Data
- ------------------
Working capital (deficit)               $   (2,749)   $     248       $ 4,314     $ 10,098      $ 5,731
Total assets                                84,817       80,669        87,152       59,905       52,279
Long-term debt and revolving credit notes,
   including current portion                29,076       37,894        30,120       17,267       30,491
Stockholders' equity                        17,218       11,208        27,717       29,812       10,089
</TABLE>

Notes to Selected Financial Data
(1)     39 weeks.
(2)     53 weeks.
(3) In December  1997,  the Company  adopted  Statement of Financial  Accounting
Standards  (SFAS) No. 128,  "Earnings Per Share".  The  statement  specifies the
computation,  presentation,  and disclosure  requirements for earnings per share
(EPS) and diluted earnings per share (DEPS). The statement requires  retroactive
adoption for all prior periods presented.

Some  of the  changes  made  to  simplify  the  EPS  computations  include:  (a)
eliminating  the  presentation  of primary EPS and  replacing it with basic EPS,
with the  principal  difference  being that  common  stock  equivalents  are not
considered in computing basic EPS, (b)  eliminating the modified  treasury stock
method  and  the  three  percent  materiality  provision  and (c)  revising  the
contingent share provisions and the supplemental EPS data requirements.

The computation of diluted EPS is similar to the computation of basic EPS except
that the  denominator  is increased to include the number of  additional  common
shares that would have been outstanding if the dilutive  potential common shares
had been issued.  In addition,  in computing the dilutive  effect of convertible
securities,  the numerator is adjusted to add back (a) any convertible preferred
dividends  and (b) the  after-tax  amount of interest  recognized  in the period
associated with any convertible debt.

<PAGE> 12

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

The following  discussion and analysis  should be read in  conjunction  with the
information set forth under "Selected Financial Data" and "Financial  Statements
and Supplementary Data."

General

During the past two fiscal years,  a number of events  occurred which have had a
significant   impact  on  the  financial   condition  of  the  Company  and  its
subsidiaries. In January 1997, an investment group (the "TCR Investors") advised
by Three Cities Research,  Inc. ("TCR") obtained a controlling  equity interest,
approximately  79% after all Series B transactions,  in the Company when the TCR
Investors  acquired  all of the Common and Series A Preferred  Stock held by the
former chairman,  vice chairman and chief executive  officer of the Company (the
"Former  Executives")  and the Company issued 22,000 shares of newly  authorized
Series B Preferred  Stock to the TCR Investors  (the "1997 Private  Placement").
Subsequent to the close of fiscal 1996, the Company issued an additional  11,715
shares  of the  Series  B  Preferred  stock  to  TCR  Investors,  directors  and
management  of the  Company.  The Series B  Preferred  Stock has  voting  rights
equivalent to the number of common shares into which it is convertible.

In connection with the change in control,  three former directors  resigned from
the Board of Directors  and three  managing  directors of TCR were  appointed to
serve on the  Company's  Board.  The person then serving as President  and Chief
Executive Officer of General Textiles and Factory 2-U, who was a director of the
Company,  was appointed President and Chief Executive Officer of the Company. In
February 1997, the Company's Board of Directors elected three new directors, one
of whom was elected  Chairman of the Board of  Directors.  In August  1997,  the
President and Chief  Executive  Officer of the Company entered into a separation
agreement  and  resigned  from all  positions  with  the  Company  (the  "Former
President  and CEO").  In March 1998 the Company  appointed a new  President and
Chief Executive  Officer of General Textiles and Factory 2-U, and he was elected
a member of the Board of Directors of the Company.

During fiscal 1997, the Company  shifted its focus from expanding its store base
to improving the operating  performance of existing stores.  The Company expects
to devote  substantially  all of fiscal 1998 to continuing to improve  operating
results and upgrading its information systems.

<PAGE> 13

Results of Operations

The Company  defines its fiscal year by the  calendar  year in which most of the
activity  occurs (e.g.  the year ended January 31, 1998 is referred to as fiscal
1997).  The following  table sets forth  selected  statement of operations  data
expressed as a percentage of net sales for the period indicated:
<TABLE>
<CAPTION> 
<S>                                         <C>           <C>            <C>

Fiscal year                                  1997          1996           1995
- --------------------------------------------------------------------------------
Net sales                                   100.0%        100.0%         100.0%
Cost of sales                                64.9          67.8           65.2
                                            ------------------------------------
   Gross profit                              35.1          32.2           34.8

Selling and administrative expenses          32.1          34.8           31.2
Amortization of intangibles                   0.7           0.8            0.8
Unusual charges                               0.6           3.6              -
Provision for goodwill impairment               -           3.3              -
Write off of deferred offering costs            -           0.8              -
                                           -------------------------------------
   Operating income (loss)                    1.7        (11.1)            2.8

Interest expense                              1.7           3.4            2.0
                                           -------------------------------------
Income (loss) from continuing operations
   before income taxes                       (0.0)        (14.5)           0.8

Income taxes                                    -             -              -

Discontinued operations,
   net of income tax benefit                    -          (0.3)          (0.3)
- --------------------------------------------------------------------------------
   Net income (loss)                          0.0         (14.8)           0.5
   Preferred dividends                       (2.1)         (1.4)          (1.7)
                                           -------------------------------------
   Net loss applicable to common stock       (2.1%)       (16.2%)         (1.2%)
- --------------------------------------------------------------------------------
</TABLE>

Fiscal 1997 Compared to Fiscal 1996

Fiscal 1997 was a 52 week year and fiscal 1996 was a 53 week year.  For purposes
of  determining  comparable  store sales,  fiscal 1996 was adjusted to reflect a
comparable 52 week year. As of January 31, 1998, the Company operated 166 stores
compared to 150 as of February 1, 1997.

Net sales were $300.6  million for fiscal  1997  compared to $252.2  million for
fiscal 1996, an increase of $48.4 million. Comparable store sales increased $7.7
million,  or 3.4%, in fiscal 1997,  while new and  noncomparable  (open for less
than one year) stores generated $40.7 million of sales.

<PAGE> 14

Gross  profit was $105.6  million for fiscal 1997  compared to $81.3  million in
fiscal 1996, an increase of $24.3 million.  The increase in gross profit was due
to the opening of new  stores,  an  increase  in  comparable  store sales and an
increase in gross profit as a  percentage  of sales.  As a percentage  of sales,
gross  profit was 35.1% in fiscal  1997  compared to 32.2% in fiscal  1996.  The
increase  in gross  profit  as a  percentage  of sales  was a result  of a lower
inventory shrinkage and higher initial markups in fiscal 1997 compared to fiscal
1996.

Selling and administrative  expenses were $96.5 million for fiscal 1997 compared
to $87.8 million for fiscal 1996,  an increase of $8.7 million.  As a percentage
of sales,  selling  and  administrative  expenses  were  32.1% for  fiscal  1997
compared to 34.8% in fiscal  1996.  The  decrease in selling and  administrative
expenses  as a  percentage  of sales was  primarily  attributable  to moving the
Company's  executive  offices  from New York  City to San  Diego  and  economies
associated with increased sales volume.

Amortization of intangibles  consists of amortization of excess of cost over net
assets acquired and agreements not to compete. The noncompete agreements are the
result of two transactions discussed in the following paragraph.

In January 1997, the Former Executives  entered into an agreement not to compete
with the  Company  until  June  2000 in  return  for  $1.8  million  in  secured
promissory  notes that were paid in January  1998.  In August  1997,  the Former
President  and CEO entered  into an  agreement  not to compete  with the Company
until January 2001 in return for payments totaling $970,000.

The Company  recognized unusual charges to operations in the aggregate amount of
$1.8 million in fiscal 1997 and $9.2 million during fiscal 1996. The fiscal 1997
amount pertains to the separation  from the Company of the Former  President and
CEO,  whereas the fiscal 1996 charges relate to  terminating  contracts with the
Former  Executives,  former  directors and consultants and closure of the former
executive offices in New York City in connection with the change in control.

Interest  expense was $5.2  million in fiscal 1997  compared to $8.6 million for
fiscal  1996, a decrease of $3.4  million.  The  decrease  was  attributable  to
decreases in the amortization of debt discount related to the Bankruptcy Debt of
General  Textiles  (see  Liquidity  and Capital  Resources - Bankruptcy  Debt of
General Textiles).

There were no  discontinued  operations  in fiscal 1997  compared to a loss from
discontinued operations of $0.8 million in fiscal 1996.

The net loss before  dividends was $0.1 million in fiscal 1997 compared to a net
loss before dividends of $37.4 million in fiscal 1996. Total dividends were $6.1
million in fiscal 1997 and $3.5 million in fiscal 1996.  In fiscal 1997 non-cash
dividends on the Series B preferred stock were $2.6 million, while there were no
Series B preferred  stock  dividends in fiscal 1996. The net loss  applicable to
common stock was $6.2 million in fiscal 1997  compared to a net loss  applicable
to common stock of $40.9 million in fiscal 1996.

Fiscal 1996 Compared to Fiscal 1995

Fiscal 1996 was a 53 week year and fiscal 1995 was a 52 week year.  For purposes
of  determining  comparable  store sales,  fiscal 1996 was adjusted to reflect a
comparable 52 week year. As of February 1, 1997, the Company operated 150 stores
compared to 131 as of January 27, 1996.

Net sales were $252.2  million for fiscal  1996  compared to $179.8  million for
fiscal 1995, an increase of $72.4  million.  Of the increase,  $41.5 million was
attributable  to the  inclusion  of Factory  2-U sales for a full year in fiscal
1996 compared to only 11 weeks in fiscal 1995, $7.7 million was due to increases
in  comparable  store  sales,  $3.3 million was  attributable  to a 53rd week in
fiscal 1996 and the remaining $19.9 million increase in sales was due to new and
noncomparable (open for less than one year) stores.

<PAGE> 15

Gross  profit was $81.3  million for fiscal 1996  compared to $62.6  million for
fiscal 1995, an increase of $18.7 million. Of the total increase,  $15.4 million
was attributable to the inclusion of a full year of Factory 2-U sales for fiscal
1996 as compared to only 11 weeks for fiscal  1995.  The  remaining  increase in
gross  profit was due to the  opening of new stores,  an increase in  comparable
store sales,  the additional week in fiscal 1996, all net of a decrease in gross
profit as a  percentage  of sales.  As a percentage  of sales,  gross profit was
32.2% in fiscal 1996  compared to 34.8% in fiscal  1995.  The  decrease in gross
profit as a  percentage  of sales was a result of increased  markdown  activity,
increased  inventory  shrinkage and the  establishment  of a markdown  allowance
related to parking  lot sale  inventory  to be  liquidated  in the first half of
fiscal 1996.

Selling and administrative  expenses were $87.8 million for fiscal 1996 compared
to $56.1  million for fiscal 1995,  an increase of $31.7  million.  Of the total
increase,  $14.4  million was  attributable  to the  inclusion of a full year of
operations  for Factory  2-U in fiscal 1996  compared to 11 weeks of activity in
fiscal 1995. As a percentage of sales, selling and administrative  expenses were
34.8% in fiscal 1996  compared to 31.2% in fiscal 1995.  The increase in selling
and  administrative  expenses  as a  percentage  of sales  was  attributable  to
increases  in  salaries  and wages,  an  increase  in store  closing and opening
expenses and an increase in expenses of the former New York office. The increase
in salaries  and wages was due to the  increase  in the minimum  wage during the
latter part of fiscal 1996 and an  increase  in  corporate  wages as the Company
increased its staff to accommodate  anticipated  additional growth. The increase
in store closing and opening  expenses arose from a $1.5 million charge taken at
the end of fiscal 1996 to provide an allowance  for stores that were  identified
for closing and to write-off $0.5 million in capitalized store preopening costs.
Expenses  related to the former New York office were $3.6 million,  exclusive of
unusual and closure  charges,  in fiscal 1996 compared to $1.8 million in fiscal
1995, an increase of $1.8 million.  The Company  closed the New York City office
in January 1997 when it moved its executive offices to San Diego, CA.

The Company  recognized unusual charges to operations in the aggregate amount of
$9.2 million  during fiscal 1996 related to the  termination  of employment  and
benefit contracts of the Former Executives, the accrual of future lease payments
on its former  executive  offices in New York City and costs to cancel contracts
with consultants and former directors that were not expected to provide value to
the Company in the future.

The Company  recognized  a charge to  operations  in the amount of $8.4  million
during  fiscal  1996  when it  determined  that the  goodwill  arising  from its
acquisition of Factory 2-U was impaired.

The Company  recognized a charge to  operations in the amount of $1.9 million in
fiscal 1996 arising from the write-off of capitalized  costs related to a public
offering of securities  that was withdrawn.  In lieu of the withdrawn  offering,
the Company completed the private placement with the TCR Investors.

Interest  expense was $8.6  million in fiscal 1996  compared to $3.7 million for
fiscal 1995,  an increase of $4.9  million.  Of the  increase,  $2.8 million was
attributable to increases in the  amortization  of debt discount  related to the
Bankruptcy  Debt (as defined  below) of General  Textiles.  The  remaining  $2.1
million  increase was  attributable  to increased debt arising from expansion of
the Company,  including  the  financing of Factory 2-U for a full fiscal year as
compared to only two and one half months in the prior fiscal year.

Loss on  disposal of  discontinued  operations  was $0.8  million in fiscal 1996
compared to $0.5 million in fiscal 1995. In fiscal 1996, the Company  determined
that a  consulting  contract  arising  from the  settlement  of a lawsuit had no
value. Accordingly,  the Company charged all prepaid and future payments related
to the consulting contract to discontinued operations.

The net loss before  dividends  was $37.4 million in fiscal 1996 compared to net
income before  dividends of $1.0 million in fiscal 1995. The net loss applicable
to  common  stock was  $40.9  million  in  fiscal  1996  compared  to a net loss
applicable to common stock of $2.1 million in fiscal 1995.

<PAGE> 16

Liquidity and Capital Resources

The Company

General. The Company relies on payments from General Textiles and Factory 2-U to
service the required  principal,  interest and dividend  payments related to its
debt and preferred stock and to pay operating costs and expenses.  Such payments
from General  Textiles include payments to the Company pursuant to a Tax Sharing
Agreement (defined below),  debt service arising from certain  subordinated debt
of General  Textiles  (which the Company owns  pursuant to purchases  from third
parties),  and a  Management  Agreement  (the  "GT  Management  Agreement"),  as
described below. General Textiles filed as part of its bankruptcy  proceedings a
plan of reorganization  ("The  Reorganization  Plan"). The U.S. Bankruptcy Court
confirmed it April 20, 1993.  Debt  securities  issued under the  Reorganization
Plan  prohibit  the  payment of  dividends  and other  distributions  by General
Textiles  to the  Company.  Payments  by Factory  2-U to the Company are limited
under the  Factory 2-U  Revolving  Credit  Facility  to  payments  pursuant to a
management  agreement  (the  "Factory  2-U  Management  Agreement")  and a  debt
guaranty agreement ("the Guaranty Fee Agreement").

Pursuant to the  Reorganization  Plan, the Company and General  Textiles entered
into the tax sharing  agreement (the "Tax Sharing  Agreement").  The Tax Sharing
Agreement  requires General Textiles to pay to the Company or to its affiliates,
an amount  equal to 80% of any federal  income tax  savings  achieved by General
Textiles'  sharing in net tax losses  arising from General  Textiles  filing its
federal  income tax return on a  consolidated  basis  with the  Company  and its
affiliates as opposed to filing a federal income tax return on an unconsolidated
"stand-alone"  basis.  Likewise,  the Tax Sharing  Agreement  also  requires the
Company  to pay to  General  Textiles  80% of any  federal  income  tax  savings
accruing to the  Company  that arise from the filing of a  consolidated  federal
income tax return. Payments or accruals to the Company or General Textiles under
the Tax Sharing  Agreement are made annually based on the estimated tax savings,
if  any.  The  payments  or  accruals  under  the  Tax  Sharing   Agreement  are
intercompany  transactions  that are  eliminated in  consolidation,  and have no
effect on the  consolidated  financial  position  or results of  operations.  At
January 31, 1998, the Company has significant  net operating loss  carryforwards
("NOLs")  that may  benefit  General  Textiles  in future  periods and result in
General  Textiles  being  required to make payments to the Company under the Tax
Sharing Agreement.  General Textiles experienced a tax loss for federal purposes
in  fiscal  1997  and  therefore  did  not  benefit  from  the  Company's  NOLs.
Furthermore,  a significant  portion of the Company's NOLs are of limited use in
the future because of Section 382 of the Internal Revenue Code, which limits the
offsetting of NOLs against current taxable income following a change in control.
Therefore,  to the degree that General  Textiles  experiences  tax losses in the
future or has its own NOLs available to offset future taxable income,  or to the
degree  there are limits on the  availability  of the  Company's  NOLs to offset
future taxable income of General  Textiles,  payments to the Company pursuant to
the Tax Sharing Agreement may be significantly limited.

At January 31, 1998, the Company owned an aggregate of $11.3 million face amount
of General Textiles subordinated notes acquired from third party note holders in
fiscal  1993 and  1994.  General  Textiles  makes  payments  to the  Company  in
accordance with the terms of the notes and the Reorganization  Plan as described
below.

The debt securities issued under the  Reorganization  Plan permit the payment of
management fees and bonuses by General  Textiles to the Company  pursuant to the
GT Management Agreement.  Obligations for payments by General Textiles under the
GT Management Agreement are subordinated to General Textiles'  obligations under
its revolving credit facility.

Management  believes  that the  Company's  sources of cash,  including  the cash
received under the Tax Sharing Agreement,  the Trade Subordinated Notes (defined
below),  the  Company  Subordinated  Note  (defined  below),  the GT  Management
Agreement,  the F2U Management Agreement, and the Guaranty Fee Agreement will be
adequate to finance  its  operations  and meet  obligations  under its  existing
indebtedness as they become due for at least the next twelve months. The ability
of the Company to make dividend payments on the Series A Preferred Stock as they
come due will be dependent on the results of operations of the Company.

<PAGE> 17

Obligations of the Company.  As of January 31, 1998,  the Company,  exclusive of
General Textiles and Factory 2-U, had outstanding  indebtedness in the principal
amount of $0.8 million.

The November 1995  acquisition of Factory 2-U was completed  pursuant to a Stock
Purchase  Agreement  between the Company and the former  shareholders of Factory
2-U.  The  acquisition  was  financed in part by the  issuance of certain  notes
payable.  At January  31,  1998,  the  Company  was  obligated  pursuant  to two
promissory  notes: a $0.6 million term note with principal and accrued  interest
due in October  1998 and a $0.2  million  installment  note with  principal  and
interest payable in quarterly installments until October 1998 (collectively, the
"F2U Acquisition  Notes").  The F2U Acquisition Notes bear interest at a rate of
8.75% per annum and are  subject to  penalties  and  adjustment  in the event of
failure to pay amounts when due.

In January  1996,  the  Company  settled a lawsuit  commenced  in 1993 by former
owners of  Mandel-Kahn  Industries,  Inc.  which was purchased by the Company in
1992.  Under the  settlement,  the Company  paid $1.2 million and entered into a
five-year  consulting  agreement  requiring an aggregate of $0.8 million in cash
payments and issuance of 60,000 shares of Series A Preferred  Stock. The Company
remains  obligated  at January 31, 1998 to pay an  aggregate  of $0.4 million in
monthly installments until January 2001.

Series A Preferred  Stock.  Dividends on the Series A Preferred Stock total $3.5
million  per year based on the annual  dividend  rate of $0.95 per share and are
payable quarterly if, as, and when declared by the Board of Directors.

1997 Private  Placements of Series B Preferred  Stock. On February 20, and March
13, 1997, the Company issued 5,000 and 4,600 additional shares, respectively, of
its Series B Junior  Convertible,  Exchangeable  Preferred  Stock (the "Series B
Preferred  Stock") for aggregate  proceeds of $9.6  million.  Then, on March 20,
1997 and June 16, 1997, the Company  issued 1,865 and 250 shares,  respectively,
of Series B Preferred  Stock to certain members of management in return for $2.1
million  in  full-recourse  notes  collateralized  by the  stock.  The  Series B
Preferred  Stock has an  increasing  rate  dividend.  Accordingly,  dividends on
Series B Preferred  Stock are recorded  using the effective  interest  method to
recognize  the dividends  ratably over the  estimated  period in which the stock
will be  outstanding.  Although  dividends are recorded for financial  statement
purposes,  the Series B Preferred  Stock pays no cash  dividends,  except  under
certain  events of  liquidity,  until  there is no longer any Series A Preferred
Stock  outstanding.  The net proceeds obtained from the private  placements were
used by the  Company  to pay the costs to settle  the  existing  employment  and
benefit   agreements  of  the  Former  Executives  and  to  reduce   outstanding
indebtedness under the Revolving Credit Facilities (defined below).

General Textiles

General.  General  Textiles  finances its operations  through credit provided by
vendors and other suppliers, its $35.0 million working capital facility (the "GT
Revolving  Credit  Facility"),  $2.2  million  in  installment  notes  ("the  GT
Installment Notes"),  capital leases, trade credit and internally generated cash
flow.  Credit terms  provided by vendors and other  suppliers are usually net 30
days.  Amounts  borrowed  under  the  working  capital  facility  are based on a
percentage of eligible inventories,  as defined,  outstanding from time to time,
as more fully described below.

Upon and after emerging from  bankruptcy in May 1993,  General  Textiles  issued
non-interest   bearing   Subordinated   Notes  and   Reorganization   Securities
(collectively,  the  "Bankruptcy  Debt") in  satisfaction  of the  claims of its
creditors.  Payments to holders of the Bankruptcy  Debt are contingent  upon the
annual earnings and cash flow levels of General  Textiles.  Interest expense and
carrying value of the Bankruptcy Debt is determined  based on projections of the
earnings and cash flows of General Textiles,  which in turn impact the projected
amounts  and  timing  of  payments  to be  made on  debt  principal.  Due to the

<PAGE> 18

contingent  nature of the timing and amounts of future  payments,  the  carrying
value  and  annual  interest  expense  related  to the  Bankruptcy  Debt  can be
significantly impacted by changes in expected earnings and cash flows of General
Textiles.  Likewise,  actual earnings and cash flows, as well as minimum payment
provisions  of the  Reorganization  Plan and the  related  notes,  can result in
substantial  principal  payment  requirements in future years.  The inability of
General Textiles to make such payments can result in additional issuance of debt
or,  ultimately,  in the loss of control of General Textiles,  as described more
completely below.

Management  believes  that General  Textiles will have  sufficient  resources to
provide for capital  expenditures,  to finance its working  capital needs and to
make expected  payments required under the Bankruptcy Debt and other debt during
the next twelve months from credit supplied by the Company,  its suppliers,  its
working capital facility and internally generated cash flow.

GT Revolving  Credit Facility.  Under the GT Revolving Credit Facility,  General
Textiles may borrow 65% of eligible inventory, as defined,  subject to a maximum
of $35.0 million of revolving credit indebtedness outstanding at any time. As of
January 31, 1998,  General  Textiles  owed $9.5  million  under the GT Revolving
Credit  Facility and there was $9.3 million  available for additional  borrowing
under the GT Revolving Credit Facility.  Amounts borrowed under the GT Revolving
Credit Facility bear interest at the prime rate plus 0.75%, payable monthly. The
GT Revolving  Credit Facility  expires in November 1999 and is secured by a lien
on all of the assets and a pledge of all the capital stock of General Textiles.

GT Installment Notes. As of January 31, 1998, General Textiles owed $2.2 million
to the working  capital  lender  under three  installment  notes used to finance
equipment  purchases and general working capital needs. The GT Installment Notes
bear  interest at rates  ranging  from prime plus 2% to prime plus 3% per annum.
Interest and principal are payable  monthly and maturity  dates range from April
1998 to July 2001.

Under the GT Revolving  Credit  Facility and the GT Installment  Notes,  General
Textiles is required to comply with certain covenants, including restrictions on
distributions  and  dividends,  additional  indebtedness,  salary  increases and
bonuses,  changes  in  capital  structure  and  business  objectives,   mergers,
consolidations  and  sales  of all or  substantially  all of  General  Textiles'
assets. In addition,  General Textiles is subject to certain financial covenants
and ratios  including  those covering  working  capital,  limitations on capital
expenditures  and payments of any money to affiliates,  current ratios,  minimum
net  worth  and  debt-to-net-worth  ratios.  Breach  of these  covenants  or the
occurrence of certain other events, including any material adverse change in the
business or financial  condition of General Textiles,  may result in an event of
default.

General Textiles was not in compliance with the current ratio covenant in the GT
Revolving Credit Facility as of January 31, 1998. The working capital lender has
waived that requirement at January 31, 1998. In March 1998, General Textiles and
its working  capital  lender agreed to amend certain terms and conditions of the
GT Revolving  Credit  Facility.  As a result,  General  Textiles'  covenants and
financial  ratios will be reset to reflect  the  anticipated  earnings,  capital
expenditures and cash flow of General Textiles during fiscal 1998.

Bankruptcy Debt of General Textiles

Subordinated  Notes.  Under the  Reorganization  Plan,  General  Textiles issued
Subordinated  Notes in the  principal  amount of $28.8  million in settlement of
unsecured  claims of  approximately  $47.2  million.  At January 31, 1998,  $5.6
million of Subordinated Notes were held by creditors not affiliated with General
Textiles  (the "Trade  Subordinated  Notes")  and an  additional  $13.8  million
Subordinated  Note, which had been purchased by the Company in 1994, was held by
it (the  "Company  Subordinated  Note").  The  Subordinated  Notes  do not  bear
interest.  Principal  is payable  out of excess cash flow.  Beginning  in fiscal
1996,  30% of General  Textiles'  excess  cash flow must be applied to pay Trade
Subordinated  Notes and the  remaining  70% must be applied  to pay the  Company
Subordinated Note (prior to fiscal 1996, 70% of excess cash flow was used to pay
the Trade  Subordinated  Notes and 30% was used to pay the Company  Subordinated
Note).  The  Subordinated  Notes are subordinated to all indebtedness of General
Textiles  other than that  issued  under the  Reorganization  plan.  The Company
Subordinated  Note is eliminated in consolidation and is therefore not reflected
on the Company's consolidated balance sheet.

<PAGE> 19

If General Textiles failed to pay at least 60% of the original  principal amount
of the Trade  Subordinated  Notes by 30 days after  determination  of its excess
cash flow for fiscal 1996, it would be required to issue additional Subordinated
Notes  equal  to 29%  of  those  which  had  originally  been  issued.  However,
sufficient  principal  payments have been made to avoid this requirement.  There
will be a similar  requirement  if 80% of the original  principal  amount of the
Trade  Subordinated  Notes is not paid within 30 days after the determination of
the excess cash flow for fiscal 1999.  Unless all the Trade  Subordinated  Notes
are repaid  within 30 days after the  determination  of the excess cash flow for
fiscal  2002,  the holder of the Company  Subordinated  Note and the  Creditor's
Committee from the  Reorganization  Proceeding  will have the right to elect all
General Textile's  directors in proportion to the outstanding  principal amounts
of the  Company  Subordinated  Note  and of the  Trade  Subordinated  Notes.  In
addition,  if specified  percentages of all the original  Subordinated Notes are
not  repaid  within 39 days  after  determination  of the  excess  cash flow for
specified  fiscal years (43.4% with regard to fiscal 1997,  53.5% with regard to
fiscal  1998 and 70% with  regard  to fiscal  1999),  the  holders  of the Trade
Subordinated  Notes  and the  Company  Subordinated  Note will have the right to
elect a minority of General Textiles'  directors,  with the holders of the Trade
Subordinated  Notes and the  Company  Subordinated  Note each being  entitled to
elect  one half of the  minority  directors  or,  if there is an odd  number  of
minority directors,  the holders of the Company Subordinated Note being entitled
to elect one more director than the holders of the Trade Subordinated Notes. The
Subordinated  Notes  contain  covenants,   including  limitations  on  executive
compensation,  limitations on dividends and mandatory  prepayment  under certain
change in control events.

Reorganization  Securities.  Pursuant to the Reorganization  Plan,  pre-petition
subordinated  lenders  received $4.9 million  principal  amount of  Subordinated
Reorganization  Notes and $17.3 million principal amount of Junior Subordination
Reorganization Notes (collectively, the "Reorganization Securities").

The  Subordinated  Reorganization  Notes are  non-interest  bearing  and are not
entitled to any cash payments  until all of the  Subordinated  Notes are paid in
full.   However,   the  principal   amount   payable   under  the   Subordinated
Reorganization  Notes  increases  annually  on the  anniversary  of the notes as
required  under the  Reorganization  Plan and the terms of the notes.  Under the
terms of the Subordinated  Reorganization  Notes, General Textiles is subject to
certain  covenants,   including   limitations  on  executive   compensation  and
dividends.

The Junior Subordinated Reorganization Notes are currently non-interest bearing.
During any fiscal year that General  Textiles'  adjusted  earnings  ("EBITDA" as
defined  in  such  notes)  exceeds  $10.0  million,   the  Junior   Subordinated
Reorganization  Notes will accrue interest at the lesser of (i) 6% per annum, or
(ii) 80% of General Textiles' EBITDA in excess of $10.0 million (the "Contingent
Payments").  No  interest  or  principal  payments  are  payable  on the  Junior
Subordinated  Reorganization  Notes until all of the Subordinated Notes are paid
in full.  In the event of a  qualifying  event of  liquidity,  as defined in the
Reorganization  Plan,  which  includes a public  offering  of General  Textiles'
securities, the Junior Subordinated  Reorganization Notes could be exchanged, at
the option of General  Textiles,  for 19% of the  remainder of the market equity
value of General Textiles,  as defined,  less $3.0 million payable at the option
of the Company either in cash or in stock of General  Textiles.  Under the terms
of the Junior Subordinated  Reorganization Notes, General Textiles must devote a
substantial  portion of the Annual Payments to the repayment of the Subordinated
Notes and is subject to certain  covenants  including  limitations  on executive
compensation and dividends.

Annual  Payments are allocated to the  Reorganization  Securities  commencing 30
days after the Subordinated Notes are paid in full. Annual Payments allocated to
the  Reorganization  Securities  are  applied  first to any  accrued  Contingent
Payments, then to the Subordinated Reorganization Notes and lastly to the Junior
Subordinated Reorganization Notes.

<PAGE> 20

Factory 2-U

General.  Factory 2-U finances its  operations  through  credit  provided by its
affiliates  and  suppliers,  its $15.0  million  working  capital  facility  and
internally  generated cash flow.  Amounts  available  under the working  capital
facility  are  based  on  a  percentage  of  eligible  inventory,   as  defined,
outstanding from time to time, as more fully described  below.  General Textiles
provides  administrative  services  to Factory  2-U and  charges  Factory  2-U a
management fee for such services. These services include merchandising, finance,
accounting,  distribution,  advertising  and executive  administrative  support.
General Textiles also serves as the purchasing agent for all merchandise shipped
to Factory 2-U.  Factory 2-U  generally  pays General  Textiles for  merchandise
purchased  by  General  Textiles  within 30 days of  receipt of goods by General
Textiles.

Management  believes that Factory 2-U will have  sufficient  working  capital to
meet its needs during the next twelve  months from credit terms  supplied by its
affiliates and suppliers,  its working capital facility and internally generated
cash flow.

F2U Revolving Credit Facility.  Factory 2-U has a $15.0 million revolving credit
facility with a lender (the "F2U Revolving  Credit  Facility",  and collectively
with the GT  Revolving  Credit  Facility,  the  "Revolving  Credit  Facilities")
secured  by a lien on all of the  assets  of  Factory  2-U,  a  Guaranty  of the
Company,  and a pledge of certain  other assets owned by the Company.  Under the
F2U  Revolving  Credit  Facility,  Factory  2-U may borrow up to 65% of eligible
inventory,  as  defined,  subject  to a  maximum  of $15.0  million  of  amounts
outstanding at any time. This rate was increased to 65% from 60% effective April
28,  1997.  As of January 31, 1998 there was $3.2 million  outstanding  and $4.9
million  available  for  additional  borrowing  under the F2U  Revolving  Credit
Facility. Amounts borrowed under the F2U Revolving Credit Facility bear interest
at an annual rate equal to prime plus 0.75%,  payable monthly. The F2U Revolving
Credit Facility  expires in November 1999 and is secured by a lien on all of the
assets of Factory  2-U. In  addition,  the Company is a guarantor  under the F2U
Revolving Credit Facility.

MetLife  Obligations.  In connection  with the Company's  acquisition of Factory
2-U,  Factory 2-U entered into a Consent and  Restructure  Agreement dated as of
November 30, 1995 between  Factory 2-U and MetLife  Capital  Corporation,  which
restructured indebtedness under a 1992 aircraft lease (the "MetLife Agreement").
Under the MetLife Agreement,  Factory 2-U is obligated to repay the $0.4 million
principal balance outstanding at January 31, 1998 plus interest at 8% per annum,
in monthly  payments through November 1998 and a balloon payment of $0.3 million
in December 1998. The Company is a guarantor of this obligation.

Capital Expenditures

The  Company  anticipates   spending   approximately  $6.0  million  on  capital
expenditures in fiscal 1998 which includes costs to open new stores, to renovate
and/or relocate existing stores and to upgrade information  systems.  Management
believes that future  expenditures will be financed from internal cash flow, the
GT Revolving Credit Facility and the F2U Revolving Credit Facility.

Inflation

In general,  the Company  believes  that  inflation  has had no recent  material
impact on operations and none is anticipated in the next fiscal year.

<PAGE> 21

Minimum Wage Increases and Welfare Reform

The Company  employs,  both in its stores and in its corporate  headquarters,  a
substantial  number of  employees  who earn hourly  wages near or at the minimum
wage.  Actions by both the federal and certain state  governments have increased
the hourly  wages  payable by the Company to such  employees.  To  mitigate  the
impact of this wage increase,  the Company has  instituted  policies to maintain
its ratio of wages to gross  margins by  controlling  aggregate  wage  increases
through an enhanced wage control and  monitoring  system and  increased  initial
mark-ons to its retail prices.  Management  believes that these measures will be
adequate  to  control  the  impact  of  hourly  wage  increases  on the  overall
profitability of its operations.

A  significant  number of the  Company's  customers  are  believed  to come from
low-income   families  whose  incomes  have   historically  been  subsidized  by
government and other forms of assistance. Management believes that action by the
federal and certain state  governments  to reform  income  subsidies may have an
impact on its operating performance. However, management also believes it is too
early to tell  whether the impact  will be  materially  adverse to the  Company.
Although  management  expects demand for off-price  apparel and low-priced  home
goods  to  continue  to grow in the  markets  its  serves  despite  governmental
reforms,  management  recognizes that there can be no assurance that demand will
grow at all or as fast as it has historically.  The Company has made substantial
investments and financial commitments towards serving low-income customers,  and
any adverse  impact on the income of such  customers  may  adversely  impact the
operating results of the Company.

Seasonality and Quarterly Fluctuations

The Company  historically  has  realized  its highest  level of sales and income
during the third and fourth  quarters  of fiscal  year (the  quarters  ending in
October and January) as a result of the "Back to School"  (August and September)
and  Christmas  (November  and December)  seasons.  If the Company's  sales were
substantially below seasonal  expectations during the third and fourth quarters,
the Company's annual results would be adversely affected.

The Company  historically  has  realized  lower sales in its first two  quarters
(February  through  July),  which often has  resulted  in the Company  incurring
losses  during those  quarters.  The Company  incurred a net loss and net losses
applicable  to common  stock in both of the first two  quarters of fiscal  1997.
Based on these historical  results,  management believes that it may, during the
first two  quarters  of  fiscal  1998,  experience  operating  results  that are
substantially  below those expected for the third and fourth  quarters of fiscal
1998.

Year 2000 Issue

The Company uses various computer programs that would fail to perform accurately
if not replaced before the year 2000 affects any  transactions.  The Company has
reviewed new integrated software packages to support future growth and which are
capable of addressing the issues  associated  with the year 2000. As part of its
capital expenditure plans previously discussed, the Company plans to install new
software  commencing in 1998 at a cost of approximately $2 million to $3 million
and does  not  anticipate  that  conversion  issues  will  materially  influence
operations or operating results.

Cautionary  Statement  for Purposes of "Safe Harbor  Provisions"  of the Private
Securities Litigation Reform Act of 1995

Certain  statements  contained in this  Management's  Discussion and Analysis of
Financial Condition and Results of Operations that are not related to historical
results are  forward-looking  statements.  Actual results may differ  materially
from  those  projected  or  implied  in the  forward-looking  statements.  These
forward-looking  statements involve risks and uncertainties which are more fully
described in Part I, Item 1 of this Form 10-K.

<PAGE> 22

Item 8.  Financial Statements and Supplementary Data

INDEX TO FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

FAMILY BARGAIN CORPORATION

Reports of Independent Public Accountants                                   F-1

Family Bargain Corporation and Subsidiaries Consolidated Balance Sheets
   as of January 31, 1998 and February 1, 1997                              F-3

Family Bargain  Corporation and  Subsidiaries  Consolidated  Statements of
   Operations for fiscal years ended January 31, 1998,  February 1, 1997
   and January 27, 1996                                                     F-5

Family Bargain Corporation and Subsidiaries Consolidated Statements of
   Stockholders' Equity for fiscal years ended January 31, 1998,
   February 1, 1997 and January 27, 1996                                    F-6

Family Bargain Corporation and Subsidiaries Consolidated Statements of
   Cash Flows for fiscal years ended January 31, 1998,
   February 1, 1997 and January 27, 1996                                    F-7

Family Bargain Corporation and Subsidiaries Notes to
 Consolidated Financial Statements                                          F-9

All other schedules are omitted because of the absence of conditions under which
they are  required  or  because  the  required  information  is set forth in the
consolidated financial statements and notes thereto.

<PAGE> F-1

                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Stockholders and Board of Directors of Family Bargain Corporation:

We have audited the  accompanying  consolidated  balance sheet of Family Bargain
Corporation (a Delaware  corporation)  and  subsidiaries as of January 31, 1998,
and the related consolidated statements of operations,  stockholders' equity and
cash  flows  for  the  year  then  ended.  These  financial  statements  are the
responsibility of the Company's management.  Our responsibility is to express an
opinion  on these  financial  statements  based on our audit.  The  consolidated
financial  statements  of Family  Bargain  Corporation  and  subsidiaries  as of
February  1, 1997 and  January 27,  1996 were  audited by other  auditors  whose
report  dated  April  11,  1997  expressed  an  unqualified   opinion  on  those
statements.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards  require that we plan and perform the audit to obtain reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all material  respects,  the  financial  position of Family  Bargain
Corporation  and  subsidiaries  as of January 31, 1998, and the results of their
operations  and their  cash  flows for the year then  ended in  conformity  with
generally accepted accounting principles.


                                                       /s/ ARTHUR ANDERSEN LLP

San Diego, California
March 18, 1998

                                      F-1
<PAGE> F-2

                          INDEPENDENT AUDITORS' REPORT



The Board of Directors and Stockholders
Family Bargain Corporation:

We have audited the  accompanying  consolidated  balance sheet of Family Bargain
Corporation   and   subsidiaries  as  of  February  1,  1997,  and  the  related
consolidated statements of operations,  stockholders' equity, and cash flows for
the years  ended  February  1, 1997 and January  27,  1996.  These  consolidated
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provides a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all material  respects,  the  financial  position of Family  Bargain
Corporation  and  subsidiaries  as of February 1, 1997, and the results of their
operations and their cash flows for the years ended February 1, 1997 and January
27, 1996, in conformity with generally accepted accounting principles.


                                                         KPMG Peat Marwick LLP

San Diego, California
April 11, 1997

                                      F-2
<PAGE> F-3
<TABLE>

                   FAMILY BARGAIN CORPORATION AND SUBSIDIARIES
                           Consolidated Balance Sheets
                                 (in thousands)
<CAPTION>
<S>                                               <C>               <C>

                                                  January 31,       February 1,
                                                    1998              1997
ASSETS

Current assets:

     Cash                                          $ 3,167           $ 3,261

     Merchandise inventory                          29,820            29,118

     Prepaid expenses and other                        727               939
                                                  -----------------------------
          Total current assets                      33,714            33,318

Leasehold improvements and equipment, at cost,
     net of accumulated depreciation and
     amortization (Note 5)                          15,066            10,714
                                                  
Other assets (Note 6)                                3,326             2,323

Excess of cost over net assets acquired, less
     accumulated amortization of $6,935 and
     $5,332 at January 31, 1998 an
     February 1, 1997, respectively (Note 2)        32,711            34,314
                                                  -----------------------------
          Total assets                            $ 84,817          $ 80,669
                                                  =============================
</TABLE>
 
                                                                   (continued)
                                      F-3
<PAGE> F-4
<TABLE>

                FAMILY BARGAIN CORPORATION AND SUBSIDIARIES
                      Consolidated Balance Sheets
                   (in thousands, except share data)
<CAPTION>
<S>                                               <C>               <C>
                                                    
                                                  January 31,       February 1,
                                                    1998              1997
LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:

     Current maturities of long-term debt
       and capital leases (Notes 8 and 10)         $ 4,873            $ 5,748
     Accounts payable                               19,003             17,491
     Accrued expenses (Note 7)                      12,587              9,831
                                                 ------------------------------
          Total current liabilities                 36,463             33,070

Revolving credit notes (Note 8)                     12,657             17,887

Long-term debt (Note 8)                             12,922             14,422

Capital lease and other long-term
    obligations (Note 10)                            3,306              1,984

Deferred rent (Note 10)                              2,251              2,098
                                                 ------------------------------
          Total liabilities                         67,599             69,461
                                                 ------------------------------

Commitments and contingencies
     (Notes 4, 8, 10, 11 and 15)

Stockholders' equity (Notes 11 and 12):

Series A convertible preferred stock, $0.01 par
value, 4,500,000 shares authorized, 3,638,690
and 3,727,415 shares issued and outstanding 
(aggregate liquidation preference of $36,387 and
$37,274) at January 31, 1998 and February 1, 1997,
respectively                                            36                 37

Series B junior convertible, exchangeable
preferred stock, $0.01 par value, 40,000 shares
authorized, 33,714 and 22,000 shares issued and
outstanding (aggregate liquidation preference of
$33,714 and $22,000) at January 31, 1998 and
February 1, 1997, respectively                           -                  -

Common stock, $0.01 par value, 80,000,000 shares
authorized, 4,929,122 shares and 4,693,337 shares
issued and outstanding at January 31, 1998 and
February 1, 1997, respectively                          49                 47

Additional paid-in capital                          83,312             71,057
Accumulated deficit                                (66,179)           (59,933)
                                                -------------------------------
Total stockholders' equity                          17,218             11,208

Total liabilities and stockholders' equity        $ 84,817           $ 80,669
                                                ===============================
</TABLE>

The  accompanying  notes are an integral  part to these  consolidated  financial
statements.

                                      F-4
<PAGE> F-5
<TABLE>

                   FAMILY BARGAIN CORPORATION AND SUBSIDIARIES
                      Consolidated Statements of Operations
                      (in thousands, except per share data)

                                                    Fiscal Year Ended
<CAPTION>
<S>                                        <C>          <C>          <C>

                                           January 31,  February 1,  January 27,
                                              1998         1997         1996

Net sales                                  $ 300,592    $ 252,165    $ 179,820

Cost of sales                                195,010      170,857      117,188
                                           -------------------------------------
     Gross profit                            105,582       81,308       62,632

Selling and administrative expenses           96,497       87,806       56,097

Amortization of intangibles                    2,238        1,966        1,382

Unusual charges (Note 3)                       1,750        9,172            -

Provision for goodwill impairment (Note 2)         -        8,380            -

Write off of deferred offering costs (Note 3)      -        1,923            -
                                          --------------------------------------
     Operating income (loss)                   5,097      (27,939)       5,153

Interest expense (Note 8)                      5,226        8,625        3,675
                                          --------------------------------------
Income (loss) from continuing operations
     before income taxes                        (129)     (36,564)       1,478

Income taxes (Note 9)                              -            -            -

Discontinued operations (Notes 4 and 15):
     Loss on disposal, net of income tax benefit   -         (826)        (500)
                                          --------------------------------------
     Net income (loss)                          (129)     (37,390)         978

Preferred stock dividends:
     Series A (Note 11)                       (3,456)      (3,509)      (3,040)
     Series B (Note 11)                       (2,661)           -            -
                                          ======================================
Net loss applicable to common stock         $ (6,246)   $ (40,899)    $ (2,062)
                                          ======================================

Loss per common share (basic and diluted):

     Loss from continuing operations         $ (1.27)     $ (8.89)     $ (0.39)

     Net loss applicable to common stock       (1.27)       (9.07)       (0.51)

Weighted average common shares outstanding
          (basic and diluted)                  4,901        4,507        4,006
</TABLE>

The  accompanying  notes are an integral  part to these  consolidated  financial
statements.

                                      F-5
<PAGE> F-6
<TABLE>

      FAMILY BARGAIN CORPORATION AND SUBSIDIARIES
   Consolidated Statements of Stockholders' Equity
 (in thousands, except share data)

                                                  Preferred Stock
                                       ----------------------------------
                                            Series A         Series B         Common Stock   Additional
                                       -----------------  --------------    -----------------  paid-in    Accumulated
                                         Shares   Amount  Shares  Amount    Shares   Amount    capital      deficit       Total
                                       ---------  ------  ------  ------  ---------  ------   ---------   -----------   ---------
<CAPTION>
<S>                                    <C>        <C>     <C>     <C>     <C>        <C>      <C>          <C>          <C>    
Balance at January 28, 1995            3,200,000  $ 32         -     $ -  4,506,981    $ 45   $ 46,707     $ (16,972)   $ 29,812
Series A Preferred
  stock dividends (Note 11)                    -     -         -       -          -       -          -        (3,040)     (3,040)
Purchase of treasury shares                    -     -         -       -    (22,916)      -        (33)            -         (33)
Cancellation of incentive shares               -     -         -       -   (498,672)     (5)         5             -           -
Net income                                     -     -         -       -          -       -          -           978         978
                                       ---------------------------------------------------------------------------------------------
Balance at January 27, 1996            3,200,000  $ 32         -     $ -  3,985,393    $ 40   $ 46,679     $ (19,034)   $ 27,717
                                       =============================================================================================
Series A Preferred
  stock dividends (Note 11)                    -     -         -       -          -       -          -        (3,509)     (3,509)
Issuance of preferred stock in
  settlement of lawsuit
     (Notes 4 and 11)                     60,000     1         -       -          -       -        359             -         360
Issuance of preferred stock in a
  private placement (Note 11)            726,000     7         -       -          -       -      2,849             -       2,856
Conversion of preferred stock
  to common stock                       (258,585)   (3)        -       -    710,644       7         (4)            -           -
Issuance of preferred stock in a
  private placement (Note 11)                  -     -    22,000       -          -       -     21,174             -      21,174
Correction of unsplit units                    -     -         -       -     (2,700)      -          -             -           -
Net loss                                       -     -         -       -          -       -          -       (37,390)    (37,390)
                                    ------------------------------------------------------------------------------------------------
Balance at February 1, 1997            3,727,415  $ 37    22,000     $ -  4,693,337    $ 47   $ 71,057     $ (59,933)   $ 11,208
                                    ================================================================================================
Series A preferred
  stock dividends (Note 11)                    -     -         -       -          -       -          -        (3,456)     (3,456)
Series B preferred stock dividend
  accretion (Note 11)                          -     -         -       -          -       -      2,661        (2,661)          -
Conversion of preferred
  stock to common stock                  (88,725)   (1)        -       -    235,785       2         (1)            -           -
Issuance of preferred stock in a
  private placement (Note 11)                  -     -     9,599       -          -       -      9,600             -       9,600
Issuance of preferred stock to
  management for notes (Note 11)               -     -     2,115       -          -       -          -             -           -
Common stock rights redemption                 -     -         -       -          -       -         (5)            -          (5)
Net loss                                       -     -         -       -          -       -          -          (129)       (129)
                                    ------------------------------------------------------------------------------------------------
Balance at January 31, 1998            3,638,690  $ 36    33,714     $ -  4,929,122    $ 49   $ 83,312     $ (66,179)   $ 17,218
                                    ================================================================================================
</TABLE>
The  accompanying  notes are an integral  part to these  consolidated  financial
statements.
                                       F-6

<PAGE> F-7
<TABLE>

                   FAMILY BARGAIN CORPORATION AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                                 (in thousands)
                                                     Fiscal Year Ended
                                           -------------------------------------
<CAPTION>                   
<S>                                        <C>          <C>          <C>

                                           January 31,  February 1,  January 27,
                                              1998         1997         1996
                                           -----------  -----------  -----------
Cash flows from operating activities:
  Income (loss) from continuing operations    $ (129)   $ (36,564)      $ 1,478
  Adjustments to reconcile income (loss)
    to net cash provided by (used in)
    continuing operations:
      Depreciation                             3,505        2,253         1,603
      Amortization of intangibles              2,238        1,966         1,382
      Amortization of debt discount            2,168        4,376         1,555
      Provision for goodwill impairment            -        8,380             -
      Gain on revaluation of subordinated notes    -            -          (822)
      (Increase) decrease in assets:
         Merchandise inventory                  (702)      (3,244)          124
         Prepaid expenses and other           (1,359)         924        (7,647)
      Increase (decrease) in liabilities:
         Accounts payable                      1,512       (1,269)        5,365
         Accrued expenses                      3,655        2,282           946
               Other                             587        1,827           292
                                            ------------------------------------
Net cash provided by (used in)
  continuing operations                       11,475      (19,069)        4,276
                                            ------------------------------------
Discontinued operations:
  Loss from discontinued operations                -         (826)         (500)
  Decrease in net liabilities                      -         (581)         (287)
                                            ------------------------------------
Net cash used in discontinued operations           -       (1,407)         (787)
                                            ------------------------------------
Cash flows from investing activities:
  Purchase of leasehold improvements
    and equipment                             (5,865)      (4,635)       (3,889)
  Investment in Factory 2-U, net of cash
    acquired                                       -         (230)         (520)
  Proceeds from sale of real property
    and equipment                                  -        4,570             -
                                             -----------------------------------
Net cash used in investing activities         (5,865)        (295)       (4,409)
                                             -----------------------------------
</TABLE>

                                                                     (continued)
                                      F-7
<PAGE> F-8
<TABLE>

           FAMILY BARGAIN CORPORATION AND SUBSIDIARIES
              Consolidated Statements of Cash Flows
                         (in thousands)
                                                    Fiscal Year Ended
                                           -------------------------------------
<CAPTION>
<S>                                        <C>          <C>          <C>

                                           January 31,  February 1,  January 27,
                                              1998         1997         1996
                                           -----------  -----------  -----------
Cash flows from financing activities:
  Borrowings on revolving credit notes        335,053      315,156      210,613
  Payments on revolving credit notes         (340,283)    (312,428)    (207,022)
  Payments of long-term debt and 
    capital lease obligations                 (6,218)       (3,945)      (1,565)
  Cash payments of preferred stock dividends  (3,456)       (3,509)      (3,040)
  Proceeds from issuance of Series B
    Preferred Stock                            9,595             -            -
  Proceeds from issuance of preferred
    stock, net                                     -        24,030            -
  Proceeds from issuance of notes payable          -         3,100        1,500
  Payment of deferred debt issuance costs       (320)         (330)         (40)
  Purchase of subordinated notes, stock
    and warrants                                 (75)            -          (90)
                                            ------------------------------------
Net cash (used in) provided by financing
  activities                                  (5,704)       22,074          356
                                            ------------------------------------
Net increase (decrease) in cash                  (94)        1,303         (564)
Cash at the beginning of the period            3,261         1,958        2,522
                                            ------------------------------------
Cash at the end of the period                $ 3,167       $ 3,261      $ 1,958
                                            ====================================
Supplemental disclosure of cash flow
  information:
  Cash paid during the period for:
    Interest                                 $ 2,948       $ 3,299      $ 1,783
    Income taxes                                 $ -           $ -          $ -
Supplemental disclosures of non-cash
  investing and financing activities:
  Acquisition of equipment financed by
    capital leases (Note 10)                 $ 2,173         $ 125        $ 123
  Issuance of Series B preferred stock
    for notes                                $ 2,115           $ -          $ -
  Series B preferred stock dividend
    accretion                                $ 2,661           $ -          $ -
  Issuance of notes payable for non-compete
    agreement (Note 3)                           $ -       $ 1,750          $ -
  Issuance of preferred stock in return for
    consulting agreement (Notes 4 and 11)        $ -         $ 360          $ -
  Issuance of and adjustments to notes
    payable to former stockholders of
    Factory 2-U (Notes 2 and 8)                  $ -         $ 600        $ 625
  Issuance of note payable for Mandel-Kahn
    settlement (Notes 4, 8 and 15)               $ -           $ -      $ 1,000
</TABLE>

The  accompanying  notes are an integral  part to these  consolidated  financial
statements.

                                      F-8
<PAGE> F-9

                   FAMILY BARGAIN CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Description of Business

Family Bargain  Corporation and subsidiaries  ("the Company") operates off-price
retail apparel and home goods stores in the western  United  States.  At January
31, 1998, the Company operated 166 stores in seven states under the names Family
Bargain and Factory 2-U.

Principles of Consolidation

The  consolidated  financial  statements  include the accounts of Family Bargain
Corporation and its wholly-owned subsidiaries, General Textiles and Factory 2-U,
Inc.  All   significant   intercompany   accounts   have  been   eliminated   in
consolidation.

Fiscal Year

The  Company's  fiscal year is based on a 52/53 week year ending on the Saturday
nearest  January 31.  Fiscal  years ended  January 31, 1998 and January 27, 1996
included 52 weeks and the fiscal year ended  February 1, 1997 included 53 weeks.
The Company  defines its fiscal year by the  calendar  year in which most of the
activity  occurs (e.g.  the year ended January 31, 1998 is referred to as fiscal
1997).

Merchandise Inventory

Merchandise  inventory is stated at the lower of cost or market determined using
the  retail  inventory  method on a  first-in,  first-out  flow  assumption.  In
addition,  consistent with industry practice,  the Company  capitalizes  certain
buying,  warehousing,  storage and transportation costs. At January 31, 1998 and
February 1, 1997, such costs included in inventory were approximately $1,300,000
and $1,353,000, respectively.

Leasehold Improvements and Equipment

Leasehold improvements and equipment are stated at cost. Equipment under capital
leases is stated at the present value of minimum  lease  payments at the date of
acquisition.   Depreciation   and   amortization   are   calculated   using  the
straight-line  method  over the  shorter of the  estimated  useful  lives of the
related asset or the lease term, generally five to seven years.

Other Assets

Other assets consist  principally of rental deposits on leased stores,  deferred
debt issuance costs and a covenant not to compete.  Deferred debt issuance costs
are amortized using the effective  interest method over the terms of the related
debt.  Noncompete  agreements  are  amortized  ratably  over  the  life  of  the
agreement.

Excess of Cost Over Net Assets Acquired

Excess  of  cost  over  net  assets  acquired   (goodwill)  is  amortized  on  a
straight-line  basis over the  expected  periods to be  benefited,  generally 25
years.  The Company  assesses the  recoverability  of this  intangible  asset by
determining  whether the  goodwill  balance can be recovered  from  undiscounted
future  operating  cash  flows.  The  impairment  if any is  measured  based  on
estimated  fair values.  Goodwill  recovery may be impacted if estimated  future
operating cash flows are not achieved (Note 2).

<PAGE> F-10

Asset Impairment

Effective March 3, 1996, the Company adopted  Statement of Financial  Accounting
Standards No. 121,  "Accounting for the Impairment of Long-Lived  Assets and for
Long-Lived  Assets to Be Disposed Of." This statement  requires that  long-lived
assets and certain identifiable  intangibles be reviewed for impairment whenever
events or changes in circumstances indicate that the carrying amount of an asset
may not be recoverable. Recoverability of assets to be held and used is measured
by a  comparison  of the  carrying  amount of an asset to future  net cash flows
expected  to be  generated  by the asset.  If such assets are  considered  to be
impaired, the impairment to be recognized is measured by the amount by which the
carrying amount of the assets exceeds the fair value of the assets (Note 2).

Fair Value of Financial Instruments

The  carrying  amounts  of  all  receivables,   payables  and  accrued  balances
approximate  fair value due to the short-term  nature of such  instruments.  The
carrying amount of the revolving credit notes approximates fair value due to the
floating rate on such  instruments.  The carrying  value of long-term  debt with
fixed  payment  terms  approximates  fair  value.   Long-term  debt  subject  to
contingent  principal  payments is  evaluated  each year based on expected  debt
repayment  (Note 8). It is not  practicable  to estimate  the fair value of such
instruments due to the potential volatility in repayment amounts

Leases

Rent  expense is recorded on a  straight-line  basis over the life of the lease.
Deferred  rent  represents  the  difference  between  base  rentals  paid  under
operating lease agreements and rent expense recognized (Note 10).

Store Preopening and Closing Costs

In fiscal 1996,  the Company  changed its method of  accounting  for  preopening
costs (costs of opening new stores including grand opening promotions, training,
store set-up and other direct  incremental store opening costs) to charging such
costs to expense as incurred.  Prior to fiscal 1996, the Company capitalized and
amortized  preopening costs using the straight-line method over the first twelve
months of operation.  The impact of the change was not material to the Company's
consolidated financial statements.

Costs associated with closing stores,  consisting primarily of lease obligations
and  provisions  to reduce  assets  to net  realizable  value,  are  charged  to
operations upon the commitment to close a store.

Income Taxes

Income taxes are accounted for under the asset and  liability  method.  Deferred
tax assets  and  liabilities  are  recognized  for the  future tax  consequences
attributable to differences  between the financial statement carrying amounts of
existing  assets and  liabilities  and their  respective tax bases and operating
losses and tax credit  carryforwards.  Deferred tax assets and  liabilities  are
measured  using  enacted tax rates  expected  to apply to taxable  income in the
years in which those  temporary  differences  are  expected to be  recovered  or
settled.  The effect on deferred tax assets and  liabilities  of a change in tax
rates is recognized  in income in the period that  includes the  enactment  date
(Note 9).

<PAGE> F-11

Stock Based Compensation

Prior to January 28, 1996,  the Company  accounted for stock  options  issued to
directors  and  employees  in  accordance  with  the  provisions  of  Accounting
Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees,
and related  interpretations.  As such,  compensation  expense would be recorded
under the intrinsic value method. Under the intrinsic value method, compensation
expense  is  recognized  only in the event  that the  exercise  price of options
granted is less than the  market  price of the  underlying  stock on the date of
grant.  On  January  28,  1996,  the  Company  adopted  Statement  of  Financial
Accounting  Standards (SFAS) No. 123,  Accounting for Stock Based  Compensation,
which permits entities to measure  compensation expense related to stock options
using either the intrinsic  value method or a fair value method.  The fair value
method generally  requires entities to recognize  compensation  expense over the
vesting  period of options  based on the  estimated  fair  value of the  options
granted.  The  Company  has  elected  to apply  the  intrinsic  value  method of
measuring  stock  based  compensation  and  provide  the  pro  forma  disclosure
requirements of SFAS No. 123 (Note 12).

The Company has only issued options with exercise  prices above or equivalent to
market  price on the grant date.  Accordingly,  the Company  has  recognized  no
compensation  expense related to stock options in the accompanying  consolidated
financial statements.

Earnings (Loss) per Common Share

In  December  1997,  the  Company  adopted  Statement  of  Financial  Accounting
Standards  (SFAS) No. 128,  "Earnings Per Share".  The  statement  specifies the
computation,  presentation,  and disclosure  requirements for earnings per share
(EPS) and diluted earnings per share (DEPS). The statement requires  retroactive
adoption for all prior periods presented.

Some  of the  changes  made  to  simplify  the  EPS  computations  include:  (a)
eliminating  the  presentation  of primary EPS and  replacing it with basic EPS,
with the  principal  difference  being that  common  stock  equivalents  are not
considered in computing basic EPS, (b)  eliminating the modified  treasury stock
method  and  the  three  percent  materiality  provision  and (c)  revising  the
contingent share provisions and the supplemental EPS data requirements.

The computation of diluted EPS is similar to the computation of basic EPS except
that the  denominator  is increased to include the number of  additional  common
shares that would have been outstanding if the dilutive  potential common shares
had been issued.  In addition,  in computing the dilutive  effect of convertible
securities,  the numerator is adjusted to add back (a) any convertible preferred
dividends  and (b) the  after-tax  amount of interest  recognized  in the period
associated with any convertible debt.

For fiscal years 1997, 1996 and 1995 potential dilutive securities include stock
options, warrants, and convertible preferred stock and had such potential common
shares  been  outstnading,  the  effect on  earnings  per share  would have been
anti-dilutive.  Therefore,  the exercise or conversion of such securities is not
assumed for  purposes  of  calculating  diluted  earnings  per share.  Basic and
diluted are equal in each period presented.

Dividend Accretion

The Company's  Series B preferred stock has an increasing rate dividend  feature
(Note 11). Accordingly, dividends on Series B preferred stock are recorded using
the  effective  interest  method to  recognize  the  dividends  ratably over the
estimated period in which the stock will be outstanding.

Use of Estimates

Management  of the  Company  has  made a number  of  estimates  and  assumptions
relating  to the  reporting  of assets and  liabilities  and the  disclosure  of
contingent  assets and  liabilities  at the date of the  consolidated  financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting  period  to  prepare  these  consolidated   financial   statements  in
conformity with generally accepted accounting  principles.  Actual results could
differ from those estimates.

<PAGE> F-12

Reclassifications

Certain  prior  period   amounts  have  been   reclassified   to  conform  their
presentation to fiscal 1997 consolidated financial statements.

New Accounting Pronouncements

In December 1997, the Company  adopted SFAS No. 129,  "Disclosure of Information
about Capital Structure".  This Statement  establishes  standards for disclosing
information about an entity's capital structure. This Statement is effective for
financial statements for periods ending after December 15, 1997. The adoption of
SFAS No.  129, in fiscal  1997 did not have a material  effect on the  Company's
financial position or results of operations.

In June 1997,  the  Financial  Accounting  Standards  Board  issued SFAS No. 130
"Reporting Comprehensive Income" and SFAS No. 131 "Disclosures about Segments of
an Enterprise and Related  Information." SFAS No. 130 establishes  standards for
reporting and display of  comprehensive  income and its components in a full set
of general purpose financial statements. SFAS No. 131 requires reporting certain
information  about  operating  segments in  condensed  financial  statements  of
interim  periods  issued to  shareholders.  Both  standards  are  required to be
adopted  during  fiscal 1998.  Management  does not expect the adoption of these
standards  to have a material  effect on the  Company's  financial  position  or
results of operations.

2. ACQUISITION OF FACTORY 2-U

On November  13,  1995,  the Company  acquired  all of the common stock of Capin
Mercantile Corporation,  an off-price clothing and home goods retailer operating
in the southwestern United States, for $1,675,000 in cash (including acquisition
expenses)  and  $1,225,000  in notes  payable to former  stockholders  (Note 8).
Immediately following the acquisition,  the name of Capin Mercantile Corporation
was changed to Factory 2-U, Inc. (Factory 2-U).

The  acquisition  was  accounted  for under the purchase  method of  accounting.
Accordingly,  the results of  operations  of Factory  2-U have been  included in
these consolidated  financial  statements from November 11, 1995, the end of the
accounting period closest to the acquisition date.

All  acquired  assets and  liabilities  of  Factory  2-U have been  recorded  at
estimated  fair market values on November 10, 1995,  with the purchase  price of
$2,900,000  and the net  tangible  book  deficit  of  $13,676,000  allocated  to
acquired goodwill of $16,576,000.  In 1997, additional goodwill in the amount of
$1,906,000 was recorded pursuant to the resolution of contingencies.

The following  table sets forth the Company's pro forma  unaudited  consolidated
statement of operations  for fiscal year ended  January 27, 1996.  The pro forma
consolidated  statement  of  operations  gives  effect to the  consolidation  of
Factory  2-U,  elimination  of sales and cost of sales  related to  Factory  2-U
stores  no  longer  in  operation,   elimination  of  Factory  2-U  general  and
administrative  expenses,  the adjustment of interest expense and financing fees
to reflect the debt structure of the consolidated entity, and the recognition of
the  amortization  of the excess of cost over the fair value of assets  acquired
with all transactions  treated as though the acquisition had occurred at January
29, 1995.

                                                                  Pro forma
IN THOUSANDS EXCEPT PER SHARE DATA                                   1995
                                                                  ----------
Net sales                                                         $ 220,084
Net loss                                                          $  (4,020)
Loss applicable to common stock                                   $  (7,060)
Loss per common share (basic and diluted)                         $   (1.76)

<PAGE> F-13

In connection with the Factory 2-U  acquisition,  the Company  acquired  certain
real  property.  The Company  sold this  property to a third party at no gain or
loss in July 1996 for net proceeds of $4,500,000.

In January 1997, the Company  reviewed the  historical  results of Factory 2-U's
operations and revised its projection of cash flows as the basis for determining
whether  goodwill was  impaired.  Based on the revised  projection,  the Company
determined  that the  goodwill  arising  from the  Factory 2-U  acquisition  was
impaired  and recorded a charge to  operations  in the amount of  $8,380,000  to
adjust goodwill to its estimated fair value.

3. UNUSUAL CHARGES

In August 1997, the Company recorded unusual charges to operations in the amount
of  $1,750,000  pertaining  to the  separation  from the  Company  of the former
President and CEO.

In connection  with the sale of a  controlling  interest in the Company to a new
investor  group in January  1997  (Note 11),  the  Company  moved its  executive
offices  from New York  City to San  Diego,  CA and  entered  into a  separation
agreement with three former executives (the Former  Executives).  As a result of
these  actions,  the  Company  recognized  unusual  charges  in  the  amount  of
$9,172,000 in fiscal 1996. The unusual charges included $7,081,000 to settle the
existing  employment  and  benefit  agreements  of  the  Former  Executives  and
$2,091,000 to cancel certain contracts and expenses related to the separation of
the Former Executives and closure of the New York office.

The Company withdrew a securities  offering in January 1997. In conjunction with
this withdrawal, the Company wrote-off $1,923,000 in deferred offering costs.

4. DISCONTINUED OPERATIONS

The  Company  divested  its  distribution   business  (the  Former  Distribution
Business),   which  was  comprised  of  the   operations  of  MKI   Acquisition,
Mandel-Kahn,  CB/Camelot and CB/Murray,  prior to April 30, 1993. The estimation
and  settlement  of the  residual  net  liabilities  of the Former  Distribution
Business  have  been   accounted  for  as   discontinued   operations  in  these
consolidated financial statements.

In January 1996, the Company settled the remaining  claims related to the Former
Distribution  Business  by  agreeing  to pay the  former  owners of  Mandel-Kahn
Industries,  Inc.  a  combination  of  $230,000  in cash,  an  interest  bearing
installment  note of  $1,000,000  and a  consulting  arrangement  consisting  of
aggregate  cash  payments  of $750,000  and 60,000  shares of Series A Preferred
Stock  (Note 11).  In 1997,  the  Company  determined  that it did not intend to
employ  the  services  required  of the  consultant  under  the  settlement  and
accordingly charged all remaining prepayments and future payments related to the
consulting agreement to loss on disposal of discontinued operations. The Company
recognized a loss, net of taxes, on disposal of  discontinued  operations in the
amount of  $826,000  and  $500,000  in fiscal  1996 and 1995,  respectively,  to
reflect  the costs to  litigate  and settle  claims  and the cost of  consulting
services  that it does not intend to use.  The Company does not  anticipate  any
future expenses related to the Former Distribution Business.

<PAGE> F-14
<TABLE>

5. LEASEHOLD IMPROVEMENTS AND EQUIPMENT

Leasehold improvements and equipment consist of the following:
<CAPTION>
<S>                                                 <C>             <C>

                                                     January 31,    February 1,
IN THOUSANDS                                           1998            1997
                                                    ----------------------------
Furniture, fixtures and equipment                   $ 15,272          $ 10,740
Leasehold improvements                                 4,797             3,492
Transportation and equipment                             114               174
Equipment under capital leases                         2,883               741
Construction in progress                                   -               330
                                                    ----------------------------
                                                      23,066            15,477
Less accumulated depreciation and amortization        (8,000)           (4,763)
                                                    ----------------------------
                                                    $ 15,066          $ 10,714
                                                    ============================
</TABLE>

<TABLE>

6. OTHER ASSETS

Other assets consist of the following:
<CAPTION>
<S>                                                 <C>             <C>
                                                     January 31,    February 1,
IN THOUSANDS                                           1998            1997
                                                    ----------------------------
Deferred debt issuance costs                        $    257         $     189
Rent and other deposits                                  989               533
Noncompete agreements                                  2,756             1,800
                                                    ----------------------------
                                                       4,002             2,522
Less accumulated amortization                           (676)             (199)
                                                    ----------------------------
                                                    $  3,326         $   2,323
                                                    ============================
</TABLE>

In August 1997,  the former  President  and CEO entered into an agreement not to
compete with the Company  until  January  2001 in return for  payments  totaling
$970,000.  In January 1997, the Company entered into an agreement not to compete
with the Former Executives in favor of the Company until June 2000 in return for
$1.8 million in secured promissory notes that were paid in January 1998.

<TABLE>

7. ACCRUED EXPENSES

Accrued expenses consist of the following:
<CAPTION>
<S>                                                 <C>             <C>
                                                     January 31,    February 1,
IN THOUSANDS                                            1998            1997
                                                    ----------------------------
Accrued compensation and related costs              $  3,153         $   2,924
Sales tax payable                                      3,432             1,035
Other accrued expenses                                 6,002             5,872
                                                    ----------------------------
                                                    $ 12,587         $   9,831
                                                    ============================
</TABLE>

<PAGE> F-15
<TABLE>

8. LONG-TERM DEBT AND REVOLVING CREDIT NOTES

Long-term  debt and  revolving  credit notes at January 31, 1998 and February 1,
1997 consists of the following:
<CAPTION>
<S>                                                     <C>          <C>

                                                        January 31,  February 1,
IN THOUSANDS                                               1998          1997
                                                        ------------------------
Revolving credit note, interest at prime plus 2.0%
till June 1997 then prime plus 0.75% (9.25% at 
January 31, 1998 and 10.25% at February  1,
1997) payable monthly, principal due in November 1999     $ 9,473      $ 12,967

Revolving credit note, interest at prime plus 2%
till June 1997 then prime plus 0.75% (9.25% at January
31, 1998 and 10.25% at February 1, 1997) payable monthly,
principal due in November 1999                              3,184         4,920

Installment note payable to a finance company, interest
at prime plus 2%(10.5% at January 31, 1998 and 10.25%
at February 1, 1997) payable monthly, principal payable
in monthly in installments of $37,750, final balloon
payment of $216,500 due in April 1998                         292           745

Installment note payable to a finance company, interest
at prime plus 2%(10.5% at January  31, 1998 and 10.25%
at February 1, 1997) payable monthly, principal payable
monthly in installments of $30,556, final payment due
in May 1999.                                                  489           856

Installment note payable to a finance company, interest
at prime plus 3%(11.5% at January  31, 1998 and 11.25%
at February 1, 1997) payable monthly, principal payable
monthly in installments of $33,333, final payment du
in July 2001.                                               1,400         1,800

Subordinated notes, non-interest bearing, discounted
at rates ranging from 6.0% to 25%, principal
payments based on excess cash flow, as defined             13,042        13,158

Installment note payable to a finance company, interest
at 8%, principal and interest payable in installments
of $13,648, final balloon payment of $304,000 due in
December 1998                                                 414           549

Installment  note payable to former stockholders of
Factory 2-U, interest at 8.75%, principal payments of
$45,455 plus accrued interest payable quarterly beginning
in May 1996, final payment due in October 1998 (Note 4)       182           364

Note payable to former stockholders of Factory 2-U,
interest at 8.75%, principal and accrued interest
due in October 1998 (Note 4)                                  600           600
</TABLE>

<PAGE> F-16
<TABLE>
<CAPTION>
<S>                                                    <C>           <C>

                                                       January 31,   February 1,
IN THOUSANDS                                              1998           1997
                                                       -------------------------
Installment note payable to the Commerce and
Economic Development Commission of Arizona,
interest at 6%, principal and interest payable in
monthly installment of $4,232.  Note paid in full
in fiscal 1997.                                                 -           136

Installment note payable to the Economic Development
Administration of Arizona, interest at 5%, principal
and interest payable in monthly installments of
$1,992. Note paid in full in fiscal 1997.                       -            49

Secured promissory notes payable to Former Executives,
interest at 5.6%, principal and accrued interest due
January 1998 (Note 2). Note paid in full in fiscal 1997.        -         1,750
                                                      --------------------------

Total long-term debt                                       29,076        37,894

Less current maturities                                    (3,497)       (5,585)
                                                      --------------------------
Long-term debt and revolving credit  notes,
     net of current maturities                          $  25,579      $ 32,309
                                                      ==========================
</TABLE>

Revolving Credit Notes

At January 31, 1998 the Company may borrow up to $50,000,000 under its revolving
credit facilities (the Facilities) at the prime rate plus 0.75%.  Advances under
the Facilities are subject to limitations based on inventory levels, as defined.
The  Facilities  expire in November  1999 but are subject to one year  automatic
renewal periods,  unless  terminated by the Company or its lender.  The balances
owed under the Facilities fluctuate based on working capital  requirements.  The
Company  pays fees  ranging  from  .25% to .50% on the  unused  portions  of the
Facilities.

The  installment  notes payable in the amounts of $2,181,000  and  $3,401,000 at
January 31, 1998 and  February 1, 1997,  respectively,  and the  Facilities  are
secured by substantially  all the assets of General Textiles and Factory 2-U and
the common stock of General Textiles.

The  Company  was not in  compliance  with the  current  ratio  covenant  in the
Facilities  as of January 31, 1998.  The lender has waived that  requirement  at
January  31,  1998.  In March 1998,  the Company and its lender  agreed to amend
certain  terms and  conditions  of the  Facilities.  As a result,  the Company's
covenants and financial  ratios will be reset to reflect  anticipated  earnings,
capital expenditures and cash flow of the Company during fiscal 1998.

Subordinated Notes

At January 31, 1998 and  February 1, 1997,  the  Company  owed  $22,945,000  and
$25,269,000,  respectively,  face  value of  subordinated  notes (the Sub Notes)
issued in settlement of certain  pre-bankruptcy claims of General Textiles.  The
Sub Notes are comprised,  in order of seniority,  of New Subordinated Notes (due
no later than April 2003), Subordinated  Reorganization Notes (due no later than
November 2003) and Junior Subordinated  Reorganization  Notes (due no later than
May 2005). The Sub Notes are non-interest bearing, except for certain contingent
interest  payments  (described  below),  and are  subject to  minimum  principal
payment  requirements  based on the annual excess cash flows (Excess Cash Flows)

<PAGE> F-17

of General  Textiles as defined in the Plan of  Reorganization  (the Plan) under
which General  Textiles has operated since emerging from bankruptcy in May 1993.
Accordingly,  the Sub Notes have been discounted to carrying values reflected on
the  accompanying  consolidated  balance  sheets based on estimated  future cash
flows of General Textiles at discount rates ranging from 6% to 25%.

The discount rates applied in determining  the carrying  values of the Sub Notes
were  established when General Textiles emerged from bankruptcy in May 1993 and,
under generally accepted accounting  principles,  may not be adjusted to reflect
changes in market rates of debt with similar characteristics.  Accordingly,  the
fair values of the Sub Notes may differ  substantially  from the carrying values
reflected in the accompanying  consolidated balance sheets. The Company does not
consider  estimation of the fair values of the Sub Notes to be practicable given
the uncertainty regarding the timing and amounts of future payments.

The aggregate  unamortized  discount related to the Sub Notes was $9,903,000 and
$12,111,000 at January 31, 1998 and February 1, 1997, respectively. The discount
is amortized to interest  expense as a non-cash  charge until the notes are paid
in full.  The impact of  changes in  estimates  of future  Excess  Cash Flows on
expected  amounts and timing of payments are reflected in current earnings as an
adjustment  to interest  expense.  To the degree  General  Textiles  experiences
actual  Excess Cash Flows that differ in amounts or timing from those  currently
projected,  or to the degree General  Textiles changes its projections of Excess
Cash Flows in future periods, the Company may experience significant adjustments
to interest expense to reflect such changes.

The Junior  Subordinated  Reorganization  Notes are subject to interest payments
contingent upon the annual  adjusted  earnings  (EBITDA) of General  Textiles as
defined in the Plan (Contingent Payments). A Contingent Payment accrues when the
EBITDA of General  Textiles  exceeds  $10 million in a given year and is payable
when Excess Cash Flows are available.  Contingent Payments,  if accrued, must be
made prior to any other payments in respect of the  Subordinated  Reorganization
Notes or the Junior Subordinated Reorganization Notes but rank junior to the New
Subordinated  Notes and certain debt of General  Textiles held by Family Bargain
Corporation.  The  contingent  payment  obligation  may  not  exceed  6% of  the
outstanding face amount of the notes. The face amount of the Junior Subordinated
Reorganization  Notes at January 31, 1998 and February 1, 1997 was  $17,335,000.
No Contingent Payments have been accrued or disbursed to date.

The  Subordinated  Reorganization  Notes are  subject  to a  schedule  of annual
increases in principal payment  requirements.  As such,  adjustments to interest
expense can occur when the timing of projected  payments  changes from period to
period.

The future maturities of long-term debt include estimated  principal payments on
the Sub Notes based on management's  estimates of projected Excess Cash Flows of
General Textiles. The future maturities at January 31, 1998 are as follows:
<TABLE>

IN THOUSANDS Fiscal year ending:
<CAPTION>
<S>                                                  <C>    
January 30, 1999                                     $  3,497
January 29, 2000                                        1,040
February 3, 2001                                        6,926
February 2, 2002                                       13,920
February 1, 2003                                          939
Thereafter                                                  -
                                                     ---------
                                                       26,322
Less portion representing interest                     (9,903)
                                                     ---------
                                                       16,419
Less current maturities                                (3,497)
                                                     ---------
                                                     $ 12,922
                                                     =========
</TABLE>

<PAGE> F-18
<TABLE>

9. INCOME TAXES

The principal  temporary  differences that give rise to significant  portions of
the consolidated deferred tax assets and liabilities are presented below:
<CAPTION>
<S>                                              <C>                <C>

                                                 January 31,        February 1,
IN THOUSANDS                                        1998                1997
                                                 -------------------------------
Deferred tax assets
  Net operating loss carryforwards                $   7,562           $  9,454
  Compensated absences and bonuses                    1,184              1,376
  Deferred rent                                       1,118              1,049
  Closed store accrual                                1,158                671
  Excess of tax over book inventory                     341                544
  Restructuring costs                                   121                325
  Other                                                 497                826
  Discontinued operations accruals                       48                 52
                                                 -------------------------------

  Total gross deferred tax assets                    12,029             14,297

  Less valuation allowance                           (9,901)           (11,452)
                                                 -------------------------------

  Net deferred tax assets                             2,128              2,845
                                                 -------------------------------

  Deferred tax liabilities
    Subordinated notes                                  481              1,363
    Inventory reserves and prepaid expenses             151                164
    Leasehold improvements and equipment,
      principally due to differences in
      depreciation recognized on fixed assets           598                607
    Other                                               898                711
                                                 -------------------------------

    Deferred tax liabilities                          2,128              2,845
                                                 -------------------------------

    Net deferred taxes                              $     -           $      -
                                                 ===============================
</TABLE>

The Company has  established  a valuation  allowance  due to lack of  historical
earnings  and  annual   limitations   on  the  usage  of  net   operating   loss
carryforwards.

<PAGE> F-19
<TABLE>

The difference  between the expected  income tax expense  (benefit)  computed by
applying the U.S.  federal income tax rate of 34% to net income from  continuing
operations for fiscal 1997,  1996 and 1995 and actual expense is a result of the
following:
<CAPTION>
<S>                                        <C>          <C>          <C>

                                           January 31,  February 1,  January 27,
IN THOUSANDS                                  1998         1997         1996
                                           -------------------------------------
 Computed "expected" tax expense
        (benefit)                             $   (44)  $ (12,432)   $      503
 Amortization of goodwill                         638         668           470
 Change in valuation allowance                 (1,551)      5,950            64
 Provision for goodwill impairment                  -       2,849             -
 Impact of purchase accounting
   adjustments                                      -           -          (603)
 Debt forgiveness permanent
   difference                                       -           -          (279)
 State income taxes, net of federal
   income tax benefit                               -           -             -
 Limitation of net losses due to
   change  in control                               -       2,988             -
 Other, net                                       957         (23)         (155)
                                           -------------------------------------

                                             $      -   $       -    $        -
                                           =====================================
</TABLE>

At January 31,  1998,  the  Company had net  operating  loss  carryforwards  for
federal income tax purposes of  approximately  $24.6 million that expire between
2006 and 2012.

10. LEASE COMMITMENTS

The Company  operates  retail stores,  warehouse  facilities and  administrative
offices  under various  operating  leases.  Total rent expense was  $17,313,000,
$14,987,000  and  $10,128,000,  including  contingent  rent expense of $128,000,
$89,000 and $63,000,  for fiscal years ended January 31, 1998,  February 1, 1997
and January 27, 1996, respectively.

For financial  statement  purposes,  rent expense is recorded on a straight-line
basis over the life of the lease.  Generally,  lease  payments  are lower in the
early years of the lease term and, as a result,  financial  statement expense is
greater than the cash  payments.  For fiscal 1997,  1996 and 1995,  rent expense
charged to operations exceeded cash payment  requirements by $153,000,  $452,000
and  $202,000,  respectively,  and resulted in an increase to the deferred  rent
liability for the same amount.

<TABLE>

The  Company is also  obligated  under  various  capital  leases  for  leasehold
improvements  and  equipment  that expire at various dates during the next three
years. Leasehold improvements and equipment and related accumulated amortization
recorded under capital leases are as follows:
<CAPTION>
<S>                                               <C>                <C>

                                                  January 31,        February 1,
IN THOUSANDS                                        1998                  1997
                                                  ------------------------------

Leasehold improvements                            $      340         $      291
Equipment                                              2,543                450
                                                  ------------------------------
                                                       2,883                741
Less accumulated amortization                          (531)               (255)
                                                  ------------------------------
                                                  $   2,352          $      486
                                                  ==============================
</TABLE>

<PAGE> F-20
<TABLE>

At January 31, 1998,  the future minimum lease payments under capital leases and
operating leases with remaining noncancelable terms and are as follows:
<CAPTION>
<S>                                                      <C>           <C>

                                                         Capital       Operating
IN THOUSANDS                                             leases         leases
                                                        ------------------------
Fiscal year ending:
  January 30, 1999                                       $ 1,445       $ 13,348
  January 29, 2000                                           267         11,746
  February 3, 2001                                           214          8,813
  February 2, 2002                                           171          7,161
  February 1, 2003                                            20          4,811
  Thereafter                                                   -          9,233
                                                        ------------------------

Total minimum lease payments                               2,117       $ 55,112
                                                                       =========
Less amount representing interest (rates ranging
    from 9.0% to 14.8%)                                     (144)
                                                        ---------
Present value of capital lease obligation                  1,973
Less current maturities                                   (1,377)

Long-term capital lease obligation                       $   596
                                                        =========
</TABLE>

11. STOCKHOLDERS' EQUITY

The  Company  has  7,500,000  shares of  preferred  stock  authorized,  of which
4,500,000  have  been  allocated  to  Series  A  9-1/2%  Cumulative  Convertible
Preferred Stock (the Series A Preferred Stock) and 40,000 have been allocated to
Series  B  Junior  Convertible,  Exchangeable  Preferred  Stock  (the  Series  B
Preferred Stock).

Series A Preferred Stock

The Series A Preferred  Stock ranks  senior to the Series B Preferred  Stock and
the common stock with respect to the payment of dividends  and  distribution  of
net assets upon liquidation, dissolution or winding up. Cumulative dividends are
payable quarterly at the rate of $.95 per year on April 30, July 31, October 31,
and the last  Friday  in  January  if,  as and  when  declared  by the  Board of
Directors.

Series A Preferred Stock is convertible,  prior to redemption,  at the option of
the  holder,  into  shares of common  stock at a  conversion  price  subject  to
adjustment under certain circumstances pursuant to anti-dilution  provisions. If
the Company fails to declare and pay  dividends on the Series A Preferred  Stock
within 90 days after a quarterly  divided date, the conversion  price is reduced
by $.50 per share in each instance but not below the par value of the stock.

In March 1996, the Company issued 726,000 shares of its Series A Preferred Stock
in a private placement to foreign investors under Regulation S of the Securities
Act of 1933. The Company received  aggregate  proceeds,  before  commissions and
expenses  of the  private  placement,  of  $3,539,000.  Net  proceeds  from this
offering  were   $2,856,000   after  payment  of  $319,000  in  placement  agent
commissions  and $364,000 in offering  expenses.  As additional  compensation in
connection with the private placement, the Company issued to the placement agent
and its designees  warrants to purchase up to an aggregate of 181,500  shares of
the Company's common stock at an exercise price of $1.88 per share (Note 12).

In March 1996,  the Company  issued  60,000  shares of Series A Preferred  Stock
valued at the then market value of $360,000 in partial  settlement  of a lawsuit
(Note 4).

At January 31, 1998,  warrants to purchase  320,000 shares of Series A Preferred
Stock  were  outstanding  with an  exercise  price of  $16.50  per  share and an
expiration date of July 1999.

<PAGE> F-21

Series B Preferred Stock

On January 10,  1997,  the Company  issued  22,000  shares of Series B Preferred
Stock  in a  private  placement  to an  investor  group.  The  Company  received
aggregate  proceeds of $22,000,000 and recognized a charge to additional paid-in
capital of $826,000 for expenses of the private  placement.  The net proceeds of
the private  placement  were used to pay costs  related to the  Unusual  Charges
(Note 3) and for general working capital purposes.

During fiscal 1997, the Company placed an additional 11,715 shares of its Series
B Preferred  Stock for  aggregate  cash  proceeds  of  $9,600,000  with  private
investors and notes  receivable in the amount of $2,115,000  from  management of
the Company (the Management Group Notes).  The Management Group Notes are due in
March  2002,  accrue  interest  at 8% per annum  and  require  annual  principal
payments  equivalent  to  16.25% of the  annual  bonus of each  purchaser  and a
balloon payment of the unpaid  principal and accrued  interest at maturity.  The
notes are full-recourse  notes secured by the Series B Preferred Stock issued in
return for the notes.

In April 1997,  concurrent with the Series B issuance,  the Company  effectively
redeemed all rights  outstanding under its Shareholders'  Rights Agreement.  The
Company paid each holder of common stock $0.001 per share totaling $4,930.

The Series B Preferred  Stock ranks  junior to the Series A Preferred  Stock and
senior to the common  stock with  respect to the  payment of  dividends  and the
distribution of assets upon liquidation, dissolution or winding up. The Series B
Preferred Stock is convertible,  at the option of the holder, only after all the
Series A Preferred  Stock is  converted or redeemed.  The  conversion  price per
share  is  subject  to  adjustment  under  certain  circumstances   pursuant  to
anti-dilution provisions.  Each share of Series B Preferred Stock is entitled to
voting  rights  equivalent  to the  number of  common  shares  into  which it is
convertible.

The Series B Preferred  Stock pays no dividend until January 2002.  Beginning in
2002,  the  Company is  obligated  to pay a dividend  to holders of the Series B
Preferred  Stock in the amount of $60 per share  subject to increases of $20 per
share  every year  thereafter  until 2005 up to a maximum of $120 per share.  In
recognition  of the  increasing  rate feature of Series B preferred  stock,  the
Company accreted  non-cash  dividends of $2,661,000 in fiscal 1997.  Annual cash
dividends  may be required  prior to 2002 or in amounts  greater than  otherwise
required  prior  to or after  2002 in the  event  the  Company  defaults  on its
revolving credit facilities or declares a dividend on its common stock.


12. STOCK OPTIONS AND WARRANTS

At  January  31,  1998,   warrants  to  purchase   331,106  common  shares  were
outstanding.  Of these  warrants,  15,000 are  exercisable  at the common  stock
market price and expire by December 1998,  150,941 have exercise  prices ranging
from $9.00 to $10.50 and  expiration  dates ranging from August 1998 to December
1998 and 165,165  have an exercise  price of $1.88 and expire in March 2001 (the
$1.88 Warrants). The $1.88 Warrants were issued in March 1996 in connection with
a private  placement  of Series A  Preferred  Stock  (Note 11).  Had the Company
measured the estimated  fair value of the warrants  issued in March 1996,  there
would have been no impact on the  consolidated  financial  statements  due their
being treated as an expense of the private placement.

<PAGE> F-22

The  Company's  Board of Directors  has granted  stock options to members of the
Board and to Company  management.  The following table  summarizes  common stock
option plan activity:

                                           Number of        Weighted average
                                            shares         of exercise prices

Outstanding at January 29, 1995             558,333              12.49
Granted                                     560,833               1.38
Canceled (including repriced options)      (264,582)             12.48
                                          ----------
Outstanding at January 27, 1996             854,584               2.14
Granted                                      37,417               1.38
Canceled                                   (502,834)              1.38
                                          ----------
Outstanding February 1, 1997                389,167               3.05
Granted                                   3,016,450               2.15
Canceled                                   (317,917)              3.43
                                          ----------
Outstanding January 31, 1998              3,087,700               2.13

Exercisable at January 31, 1998           1,476,206               2.09
Exercisable at February 1, 1997             385,834               3.07

In fiscal 1995, the Board of Directors repriced 235,417 options formerly granted
at an exercise price of $12.48 to an exercise  price of $1.38.  All options have
been granted or repriced at the closing market price of the underlying  stock at
the date of grant or the date of repricing.  Options  outstanding at January 31,
1998 had  exercise  prices  ranging  from $1.38 to $2.34 and a weighted  average
remaining contractual life of 4.3 years.

The  Company  has  adopted  the  disclosure-only  provisions  of SFAS  No.  123,
"Accounting for Stock-Based  Compensation"  under which no compensation cost has
been  recognized.  If the Company had elected to  recognize  compensation  costs
based on the fair value on the date of grant for awards in fiscal years 1997 and
1996,  consistent with the provisions of SFAS No. 123, net loss and net loss per
share would have been increased to the following amounts:

IN THOUSANDS, EXCEPT PER SHARE DATA                1997       1996       1995
                                                   ----       ----       ----
Pro forma net loss                               ($7,114)  ($40,933)   ($2,278)
Pro forma net loss per share (basic and diluted) ($ 1.45)   ($ 9.08)    ($0.56)

The pro  forma  effect  on net loss for  fiscal  years  1997 and 1996 may not be
representative  of the pro forma effect on net loss of future years  because the
SFAS No. 123 method of  accounting  for pro forma  compensation  expense has not
been applied to options granted prior to fiscal 1996.

The  weighted-average  fair values at date of grant for options  granted  during
fiscal 1997 and 1996 were between $0.90 and $1.85 and were  estimated  using the
Black-Scholes option pricing model. The following  assumptions were applied: (i)
expected dividend yield of 0%, (ii) expected  volatility rates of 1.388 and 0.83
for fiscal years 1997 and 1996,  respectively,  (iii)  expected life of three to
five  years for fiscal  1997 and eight  years for  fiscal  1996,  (iv) risk free
interest rates ranging from 5.45% to 6.88%.

The Black-Scholes option valuation model was developed for use in estimating the
fair value of traded  options  that have no vesting  restrictions  and are fully
transferable.   Option  valuation  models  also  require  the  input  of  highly
subjective  assumptions  such as expected  option life and expected  stock price
volatility.  Because the Company's  employee  stock-based  compensation plan has
characteristics significantly different from those of traded options and because
changes in the subjective input assumptions can materially affect the fair value
estimate,  the Company believes that the existing option valuation models do not
necessarily  provide a reliable  single measure of the fair value of awards from
those plans.

<PAGE> F-23

13. EMPLOYEE BENEFITS

The Company  sponsors a defined  contribution  plan,  qualified  under  Internal
Revenue Code Section  401(k),  for the benefit of employees  who have  completed
twelve  months of service  and who work a minimum  of 1,000  hours  during  that
twelve month period.  The Company makes a matching  contribution equal to 20% of
participating  employees' voluntary  contributions.  Participants may contribute
from 1% to 15% of their compensation annually,  subject to IRS limitations.  The
Company  contributed  $132,000,  $111,000 and $116,000 in fiscal 1997,  1996 and
1995, respectively.

14. RELATED PARTY TRANSACTIONS

During   fiscal  1996,   the  Company  paid   $1,100,000  in  fees  and  expense
reimbursements  related to its withdrawn  securities  offering and advisory fees
related to the private  placement of Series B Preferred  Stock to an  investment
banking firm for which a director of the Company  serves as a managing  director
(Notes 3 and 11).  This same  director  was  appointed to the Board of Directors
following the successful  completion of the initial public  offering of Series A
Preferred Stock in July 1994.

The Company also paid a $250,000  finder's fee to a newly appointed  director in
respect of advisory  services  rendered to the  Company in  connection  with the
private placements of Series B Preferred Stock (Note 11).

In January  1997,  the Company paid  $96,000 to former  directors of the Company
pursuant to the cancellation of their stock options and warrants.

In March  1996,  a  director  of the  Company  was a  managing  director  of the
investment-banking  firm that served as the  placement  agent for the  Company's
private placement of 726,000 shares of Series A Preferred Stock (Note 11).

At January 27, 1996, an accounts  receivable  balance of approximately  $170,000
was outstanding from an affiliate of the Former Executives.  This receivable was
forgiven in connection  with the settlements  with the Former  Executives and is
included in the unusual charges recorded in fiscal 1996 (Note 3).

15. COMMITMENTS AND CONTINGENCIES

The Company is at all times subject to pending and threatened legal actions that
arise out of the normal course of business. In the opinion of management,  based
in part on the  advice  of legal  counsel,  the  ultimate  disposition  of these
matters will not have a material  adverse  effect on the  financial  position or
results of operations of the Company.

<PAGE> 23

Item  9.  Changes  in and  Disagreements  with  Accountants  on  Accounting  and
Financial Disclosure

The Registrant filed a Form 8-K dated May 14, 1997. A Form 8-K/A-1 filed May 23,
1997 amended it in its entirety. The reports on Form 8K and 8K/A-1 reported on a
change in certifying  accountants filed pursuant to Section 13 of the Securities
Act of 1934.

<PAGE> 24

PART III

Item 10. Directors and Executive Officers of the Registrant.

The  information  required  by this item is  incorporated  by  reference  to the
Registrant's definitive proxy statement to be filed with the Commission pursuant
to Regulation  14A in connection  with the 1998 Annual  Meeting of  Shareholders
(the  "Proxy  Statement")  under  the  headings  "Proposal  1  --  "Election  of
Directors" and "Executive Officers."

Item 11. Executive Compensation

The  information  required  by this item is  incorporated  by  reference  to the
Registrant's Proxy Statement under the heading "Executive Compensation."

Item 12. Security Ownership of Certain Beneficial Owners and Management

The  information  required  by this item is  incorporated  by  reference  to the
Registrant's  Proxy Statement under the heading  "Security  Ownership of Certain
Beneficial Owners and Management."

Item 13. Certain Relationships and Related Transactions

The  information  required  by this item is  incorporated  by  reference  to the
Registrant's  Proxy  Statement  under the  heading  "Certain  Relationships  and
Related Transactions."

<PAGE> 25

PART IV

Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K.

(a) Documents filed as part of this report:

The following is an index of the financial  statements and exhibits  included in
this report or incorporated herein by reference.

1) Financial  Statements;  the financial statements filed as part of this report
are listed in the index to financial statements on page 22.

2) Exhibits:

Exhibit
  No.   Description
- -------

 2.1    Joint Plan of Reorganization Under Chapter 11 of the United States
        Bankruptcy Code of FBS Holdings, Inc. and General Textiles, d/b/a Family
        Bargain Centers ("Family Bargain") included in First Amended Disclosure
        Statement (2-Exhibit 2.1)

 2.3    Stock Purchase Agreement, dated June 10, 1993, by and between 
        Diversified Retail Services, Inc. ("Retail") and MKI Holding Corp.
        (4-Exhibit 2)

 2.4    Securities Purchase Agreement dated December 30, 1996 among Family 
        Bargain Corporation and the Purchasers (11-Exhibit 2.4)

 3.1    Restated Certificate of Incorporation of the Registrant (1-Exhibit 3.1)

 3.2    Amendments to the Restated Certificate of Incorporation of the 
        Registrant (6-Exhibit 3.2)

 3.3    Amended and Restated By-Laws of the Registrant (6-Exhibit 3.4)

 4.1    Form of Certificate of Designation of Series A 9% Cumulative Preferred 
        Stock (6-Exhibit 4.1)

 4.2    Special Series A 9% Cumulative Convertible Preferred Stock 
        (6-Exhibit 4.3)

 4.3    Specimen Common Stock Certificate (1-Exhibit 4.2)

 4.4    Specimen Class C Redeemable Common Stock Purchase Warrant Certificate 
        (1-Exhibit 4.3)

 4.5    Specimen Class D Redeemable Common Stock Purchase Warrant Certificate 
        (1-Exhibit 4.4)

 4.6    Certificate of Designations of the Series C Convertible Preferred Stock 
        (6-Exhibit 4.8(a))

 4.7    Certificate of Correction of the Certificate of Designations of the 
        Series C Convertible Preferred Stock (6-Exhibit 4.8(b))

 4.8    Certificate of Designations of the Series D Convertible Preferred Stock
        (6-Exhibit 4.9(a))

 4.9    Certificate of Correction of the Certificate of Designations of the 
        Series D Convertible Preferred Stock (6-Exhibit 4.9(b))

<PAGE> 26

 4.10   Indenture,  dated as of May 1993,  between General  Textiles and IBJ
        Schroder Bank & Trust Company (included in Exhibit 2.1 above)

 4.11   General Textiles Subordinated Notes Due 2003 (included in Exhibit 2.1
        above)

 4.12   Subordinated  Reorganization  Note  Agreement,  dated  as of May 28,
        1993,  among General  Textiles,  Berkeley  Atlantic  Income Limited,
        Govett  American  Endeavor  Fund  Limited and London  Pacific Life &
        Annuity Company (included in Exhibit 2.1 above)

 4.13   Junior Subordinated  Reorganization Note Agreement,  dated as of May
        1993,  among General  Textiles,  Berkeley  Atlantic  Income Limited,
        Govett  American  Endeavor  Fund  Limited and London  Pacific Life &
        Annuity Company (included in Exhibit 2.1 above)

 4.14   Rights Agreement dated as of November 27, 1995 between the Registrant
        and Corporate Stock Transfer, Inc.(8-Exhibit 1)

 4.15   Certificate of Designations of the Series A Junior Participating
        Preferred Stock (included in Exhibit 4.14 above)

 4.16   Certificate of Designations of Series B Junior Convertible, Exchangeable
        Preferred Stock. (11-Exhibit 4.16)

10.1    Agreement, dated March 31, 1994, among Registrant, Bastian Holdings,
        Inc., Kabushi Investments Limited and Michael A. Gibbs (6-Exhibit 10.1)

10.2    Agreement, dated as of March 16, 1994, among Registrant, DRS Apparel,
        Inc., L'Ancresse Holdings, Ltd., Kabushi Investments Ltd. and Bastian
        Holdings, Inc. (6-Exhibit 10.2)

10.3(a) Stock Purchase Agreement, dated as of December 13, 1991, between the
        Hanover Partnership and the Registrant, incorporated by reference to
        Exhibit 1 of the  Statement  on Schedule  13D,  filed on January 13,
        1992 by Bastian Holdings,  Kabushi et al. with respect to the Common
        Stock of the Registrant (the "Bastian Holdings 13D")

10.3(b) Assignment,  dated as of January 2, 1992, by the Hanover Partnership
        in favor of Bastian Holdings and Kabushi,  incorporated by reference
        to Exhibit 5 to the Bastian Holdings 13D

10.3(c) Amendment,   dated  as  of  March  8,  1992,   between  the  Hanover
        Partnership and the Registrant, incorporated by reference to Exhibit
        1 to Amendment No. 1 to the Bastian Holdings 13D, filed on March 18,
        1992

10.3(d) Amendment No. 2 to Stock Purchase Agreement, dated as of April 20, 1992,
        among the Hanover Partnership, Bastian Holdings, Kabushi, Michael A.
        Gibbs and the Registrant (3-Exhibit 10.5(d))

10.3(e) Amendment No. 3 to Stock Purchase Agreement, dated June 30, 1992, among 
        the Hanover Partnership, Bastian Holdings, Kabushi, Michael A. Gibbs and
        the Registrant (1-Exhibit 10.5(e))

10.3(f) Assignment, dated as of January 3, 1992, by the Registrant in favor of 
        DRE (1-Exhibit 10.5(f))

10.4(a) Employment Agreement, dated as of April 24, 1992, among the Registrant, 
        C-B/Murray and Benson A. Selzer (1-Exhibit 10.6(a))

10.4(b) Amendment to Employment Agreement,  dated as of June 16, 1992, among
        the  Registrant,   C-B/Murray,  Mandel-Kahn  and  Benson  A.  Selzer
        (1-Exhibit 10.6(b))

<PAGE> 27

10.5(a) Employment  Agreement,  dated  as of  April  24,  1992,  among  the
        Registrant, C-B/Murray and Joseph Eiger (1-Exhibit 10.7(a))

10.5(b) Amendment to Employment Agreement,  dated as of June 16, 1992, among
        the Registrant,  C-B/Murray, Mandel-Kahn and Joseph Eiger (1-Exhibit
        10.7(b))

10.6    Consulting Agreement, dated January 1, 1996, between Joel Mandel and 
        General Textiles (10-Exhibit 10.6)

10.7    Employment  Agreement,  dated as of August 1, 1995,  between General
        Textiles and William Mowbray (10-Exhibit 10.7)

10.7(a) Separation  Agreement,  dated as of August 1, 1997,  between General
        Textiles and William Mowbray (13-Exhibit 10.4)

10.8    Employment Agreement, dated as of August 21, 1995, between General 
        Textiles and Kevin P. Frabotta (10-Exhibit 10.8)

10.8(a) Advisory Agreement dated as of November 1, 1995 between the Registrant  
        and H. Jurgen Schlichting (10-Exhibit 10.8(a))

10.9(a) Management Agreement, dated May 28, 1993, among DRS Apparel, Inc., 
        General Textiles and Transnational Capital Ventures, Inc.  
        (6-Exhibit 10.9 (a))

10.9(b) Assignment (of Management Agreement), dated January 28, 1994, among DRS 
        Apparel, Inc., General Textiles and Transnational Capital Ventures, Inc.
        (6-Exhibit 10.9(b))

10.10(a)Amended and Restated Loan and Security Agreement, dated as of October
        14, 1993, between General Textiles and Guilford Investments, Inc. 
        (6-Exhibit 10.10(a))

10.10(b)First Amendment to Amended and Restated Loan and Security Agreement 
        (6-Exhibit 10.10(b))

10.11   Option Agreement, dated January 28, 1994, between Registrant and 
        Guilford Investments, Inc. (6-Exhibit 10.11)

10.12   Agreement, dated January 28, 1994, between Registrant and Guilford 
        Investments, Inc. (6-Exhibit 10.12)
 
10.13   Federal Income Tax Allocation Agreement, dated May 28, 1993, between 
        Registrant and General Textiles (6-Exhibit 10.13)

10.14   Amended and Restated Loan and Security Agreement, dated as of October
        14, 1993 Westinghouse Electric Corporation and General Textiles
        (6-Exhibit 10.14)

10.15   Loan and Security Agreement,  dated as of October 14, 1993, between
        General  Textiles  and  Greyhound   Financial  Capital  Corporation
        (6-Exhibit 10.15)

10.15(a)Amendment No. 1 to Loan and Security Agreement, dated as of July 14, 
        between General Textiles and Greyhound Financial Capital Corporation 
        (7-10.15(3))

10.15(b)Amendment No. 5 to Loan and Security Agreement, dated April 18, between 
        General Textiles and Finova Capital Corporation (10-10.15(b))

10.15(c)Amendment No. 6 to Loan and Security Agreement, dated July 10, 1996, 
        between General Textiles and Finova Capital Corporation 
        (11-Exhibit 10.15(c))

<PAGE> 28

10.15(d)Amendment No. 7 to Loan and Security Agreement, dated December 31, 1996,
        between General Textiles and Finova Capital Corporation 
        (11-Exhibit 10.15(d))

10.15(e)Amendment No. 8 to Loan and Security Agreement, dated April 23, 1997, 
        between General Textiles and Finova Capital Corporation 
        (12-Exhibit 10.2(a))

10.15(f)Amendment No. 9 to Loan and Security Agreement, dated May 30, 1997, 
        between General Textiles and Finova Capital Corporation 
        (12-Exhibit 10.2(b))

10.15(g)Amendment No. 10 to Loan and Security Agreement, dated September 24,
        1997, between General Textiles and Finova Capital Corporation
        (13-Exhibit 10.2)

10.16   Second Amended and Restated Senior Secured Term Note (6-Exhibit 10.16)

10.17   Amended and Restated Revolving Credit Note, dated October 14, 1993 from
        General Textiles in favor of Westinghouse Electric Corporation
        (6-Exhibit 10.17)

10.18   Intercreditor, Standstill and Subordination Agreement, dated as of 
        October 14, 1993, among Greyhound Financial Capital Corporation, 
        Westinghouse Electric Corporation, Guilford Investments Inc. and General
        Textiles (6-Exhibit 10.18)

10.19   Stock Pledge Agreement, dated as of October 14, 1993, between DRS 
        Apparel, Inc. and Greyhound Financial Corporation (6-Exhibit 10.19)

10.20   Purchase and Sale Agreement, dated as of December 28, 1993, between 
        Guilford Investments, Inc. and Westinghouse Electric Corporation
        (6-Exhibit 10.20)

10.21   Assignment and Assumption Agreement, dated December 29, 1993, between 
        Guilford Investments, Inc. and Westinghouse Electric Corporation 
        (6-Exhibit 10.21)

10.22(a)Stock Option Agreement, dated September 20, 1991, among Transnational 
        Capital Ventures, Inc. ("TCV"), the Selzer Group, Inc. ("TSG") and the 
        stockholders of Mandel-Kahn (3-Exhibit 10.14(a))

10.22(b)Consent,  dated as of  December  11,  1991,  among TCV,  TSG and the
            stockholders of Mandel-Kahn (3-Exhibit 10.14(b))

10.22(c)First Amendment to Stock Option  Agreement,  effective as of January
        7,1992,   among  TCV,  TSG  and  the   stockholders  of  Mandel-Kahn
        (3-Exhibit 10.14(c))

10.22(d)Assignment of Contract, dated June 15, 1992, from TCV and TSG to MKI 
        Acquisition (5-Exhibit 4)

10.22(e)Amendment  No. 2 to  Stock  Option  Agreement,  dated as of June 16,
        1992,   among  TCV,  TSG,   Mandel-Kahn  and  the   stockholders  of
        Mandel-Kahn (5-Exhibit 5)

10.22(f)Notice of Exercise, dated June 16, 1992, from MKI Acquisition to the 
        stockholders of Mandel-Kahn (5-Exhibit 6)

10.23   Stock Purchase Agreement, dated June 10, 1993, between Registrant and 
        MKI Holding Corp. (6-Exhibit 10.23)

10.24   Agreement and Plan of Merger,  dated as of February 25, 1993,  among
        Batra, Inc., L'Ancresse Holdings,  Ltd., Kabushi Investments,  Ltd.,
        Bastian Holdings,  Inc., Registrant and DRS Apparel, Inc. (6-Exhibit
        10.24)

10.25(a)Agreement, dated April 10, 1992, by and among Myrtle Services (Overseas)
        Limited, Harold Chaffe and DRE (3-Exhibit 10.16(a))

10.25(b)Pledge Agreement, dated April 10, 1992, between DRE and the Trustees of 
        the Erin Settlement (3-Exhibit 10.16(b))

10.25(c)Promissory Note, dated April 10, 1992, by DRE to the Trustees of the 
        Erin Settlement (3-Exhibit 10.16(c))

<PAGE> 29

10.25(d)Amendment to Pledge Agreement, dated as of July 22, 1992, between DRE 
        and the Trustees of the Erin Settlement (1-Exhibit 10.16(d))

10.26(a)Sale Agreement, dated as of March 1, 1993, between DRE and the Trustee
        (2-Exhibit 10.23(a))

10.26(b)Pledge Agreement, dated as of March 1, 1993, between DRE and the
        Trustees (2-Exhibit 10.23(b))

10.27(a)Stock  Purchase  Agreement,  dated as of August 29, 1995,  among the
        Registrant, certain shareholders of Capin Mercantile Corporation and
        Sellers Agent ("F2U Sellers") (8-Exhibit 10.1)

10.27(b)Amendment  to Stock  Purchase  Agreement,  dated  November 10, 1995,
        between the Registrant and F2U Sellers (8-Exhibit 10.2)

10.30(a)Loan and Security Agreement dated November 13, 1995 between Factory 2-U 
        and Finova Capital Corporation (10-Exhibit 10.30(a))

10.30(b)Amendment No. 1 to Loan and Security Agreement, dated April 18, 1996, 
        between Factory 2-U, Inc. and Finova Capital Corporation 
        (10-Exhibit 10.30(b))

10.30(c)Amendment No. 2 to Loan and Security Agreement, dated April 22, 1996  
        between Factory 2-U and Finova Capital Corporation (11-Exhibit 10.3(c))

10.30(d)Amendment No. 3 to Loan and Security Agreement, dated July 10, 1996  
        between Factory 2-U and Finova Capital Corporation (11-Exhibit 10.3(d))

10.30(e)Amendment No. 4 to Loan and Security Agreement, dated December 31, 1996
        between Factory 2-U and Finova Capital Corporation (11-Exhibit 10.3(e))

10.30(f)Amendment No. 5 to Loan and Security Agreement, dated April 23, 1997  
        between Factory 2-U and Finova Capital Corporation (12-Exhibit 10.1(a))

10.30(e)Amendment No. 6 to Loan and Security Agreement, dated May 30, 1997 
        between Factory 2-U and Finova Capital Corporation (12-Exhibit 10.1(b))

10.30(f)Amendment No. 7 to Loan and Security Agreement, dated May 30, 1997 
        between Factory 2-U and Finova Capital Corporation (13-Exhibit 10.1)

10.30(g)Modifications to Loan and Security Agreement, dated August 28, 1997 
        between Finova Capital Corporation and both General Textiles and 
        Factory 2-U (12-Exhibit 10.6)

10.33   Acknowledgement and Reaffirmation (Re: Affiliate Debt, Management Fees, 
        Intercreditor Agreement) dated as of April 23, 1997, between Family 
        Bargain Corporation and Finova Capital Corporation (12-Exhibit 10.3(a))

10.33(a)Acknowledgement and Reaffirmation (Re: Affiliate Debt, Management Fees, 
        Intercreditor Agreement) dated as of May 30, 1997, between Family 
        Bargain Corporation and Finova Capital Corporation (12-Exhibit 10.3(b))

10.33(b)Acknowledgement and Reaffirmation (Re: Affiliate Debt, Management Fees, 
        Intercreditor Agreement) dated as of September 24, 1997, between Family 
        Bargain Corporation and Finova Capital Corporation (13-Exhibit 10.3)

10.40   Subordination and Standill Agreement (Re: $6.35 MM Debt), dated as of
        May 30, 1997, between Family Bargain Corporation and Finova Capital 
        Corporation (12-Exhibit 10.4)

<PAGE> 30

10.50   Subordinated Promissory Note ($6.35 MM), dated as of April 30, 1997 
        between General Textiles and Family Bargain Corporation(12-Exhibit 10.5)

11.1    Computation of per share loss

21      List of the Registrant's Subsidiaries (10-Exhibit 21)

27      Financial Data Schedule

<PAGE> 31

(1)  Incorporated by reference to the  Registrant's  Registration  Statement on
     Form S-1, No. 33-47645 filed with the Commission on September 16, 1992.

(2)  Incorporated  by  reference to the  Registrant's  Form 10-K for fiscal year
     ended April 30, 1993.

(3)  Incorporated  by  reference to the  Registrant's  Form 10-K for fiscal year
     ended December 31, 1991.

(4)  Incorporated by reference to the Registrant's Form 8-K filed with the 
     Commission on June 23, 1993.

(5)  Incorporated  by  reference  to the  Registrant's  Form 8-K filed  with the
     Commission in July 1992.

(6)  Incorporated by reference to the  Registrant's  Registration  Statement on
     Form S-1, No. 33-77488 filed with the Commission on April 7, 1994.

(7)  Incorporated by reference to General Textiles'  Registration  Statement on
     Form S-4, No. 33-92176 filed with the Commission on May 11, 1995.

(8)  Incorporated  by  reference  to the  Registrant's  Form 8-K and 8-K/A dated
     November 28, 1995.

(9)  Incorporated by reference to the  Registrant's  Form 8-K dated November 27,
     1995.

(10) Incorporated by reference to the Registrant's  Form 10-K/A for fiscal year
     ended January 27, 1996.

(11) Incorporated  by reference to the  Registrant's  Form 10-K for fiscal year
     ended February 1, 1997.

(12) Incorporated  by  reference  to the  Registrant's  Form 10-Q for the
     13 weeks ended August 2, 1997 (2nd Quarter).

(13) Incorporated  by reference to the  Registrant's  Form 10-Q for the 13 weeks
     ended  November 1, 1997 (3rd Quarter).

(b) Reports on Form 8-K. 

The Registrant filed a Form 8-K dated May 14, 1997. A Form 8-K/A-1 filed May 23,
1997 amended it in its entirety. The reports on Form 8K and 8K/A-1 reported on a
change in certifying  accountants filed pursuant to Section 13 of the Securities
Act of 1934.

<PAGE> 32

                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the Company has duly caused this report to be signed on its behalf
by the undersigned, hereunto duly authorized.

                                               FAMILY BARGAIN CORPORATION

                                               By: /s/ James D. Somerville
                                                       James D. Somerville
                                                          Chairman
Dated:  April 29, 1998

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of this Company and in
the capacities and on the date indicated.

Signature                         Title                          Date

/s/ James D. Somerville           Chairman and Director          April 29, 1998
- -----------------------           (Principal Executive Officer)
    James D. Somerville

/s/ Jonathan W. Spatz             Executive Vice President,      April 29, 1998
- -----------------------           Chief Financial Officer  
    Jonathan W. Spatz             (Principal Financial
                                   and Accounting Officer)

/s/ Michael M. Searles            Director                       April 29, 1998
- -----------------------
    Michael M. Searles

/s/ Thomas G. Weld                Director                       April 29, 1998
- ----------------------- 
    Thomas G. Weld

/s/ H. Whitney Wagner             Director                       April 29, 1998
- -----------------------
    H. Whitney Wagner

/s/ J. William Uhrig              Director                       April 29, 1998
- -----------------------
    J. William Uhrig

/s/ Ronald Rashkow                Director                       April 29, 1998
- -----------------------
    Ronald Rashkow

/s/ John J. Borer III             Director                       April 29, 1998
- -----------------------
    John J. Borer III

/s/ Peter V. Handal               Director                       April 29, 1998
- -----------------------
    Peter V. Handal

<PAGE> 33

                                 EXHIBIT INDEX

Exhibit
Number  Description                                                  Page
11.1    Computation of per share loss                                 34
27      Financial Data Schedule (submitted for SEC use only)          35


<TABLE>

Exhibit 11.1

             Family Bargain Corporation
         Computation of Net Loss Per Common Share (Basic and Diluted)
               (Dollars in Thousands, except per share data)
<CAPTION>

                                                     Fiscal Year Ended
                                           -------------------------------------
                                           January 31,  February 1,  January 27,
                                              1998         1997         1996
<S>                                        <C>          <C>          <C>

The computation of net (loss) available
  & adjusted shares outstanding follows:

Income (loss) from continuing operations     $ (129)     $(36,564)      $ 1,478

Discontinued operations:
Loss on disposal, net of income tax benefit       -          (826)         (500)
                                           -------------------------------------
Net income (loss)                              (129)      (37,390)          978

Less: Preferred stock dividends              (6,117)       (3,509)       (3,040)
                                           -------------------------------------
Net (loss) used for basic and
        diluted computation                $ (6,246)    $ (40,899)     $ (2,062)
                                           =====================================
Weighted average number of common shares
   outstanding                             4,901,268    4,507,340      4,006,420

Add:
   Assumed exercise of those options that
      are common stock equivalents                -             -             -

   Assumed exercise of convertible
      preferred stock                             -             -             -

Adjusted shares outstanding, used for
        basic & diluted computation        4,901,268    4,507,340      4,006,420
                                           =====================================
Loss from continuing operations             $ (1.27)      $ (8.89)      $ (0.39)
Net loss applicable to common stock per     $ (1.27)      $ (9.07)      $ (0.51)
                                           =====================================
</TABLE>
                                    Page 34

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
This schedule contains summary financial information extracted from the Balance
Sheet and Statement of Operations as of and for the 52 weeks ended January 31,
1998 and is qualified in its entirety by reference to such financial statements
as included in the Company's Annual Report on Form 10-K.
</LEGEND>
<CIK>                                          0000813775
<NAME>                                         Family Bargain Corporation
<MULTIPLIER>                                   1,000
       
<S>                                            <C>
<PERIOD-TYPE>                                  12-MOS
<FISCAL-YEAR-END>                              JAN-31-1998
<PERIOD-START>                                 FEB-2-1997
<PERIOD-END>                                   JAN-31-1998
<CASH>                                         3,167
<SECURITIES>                                   0
<RECEIVABLES>                                  0
<ALLOWANCES>                                   0
<INVENTORY>                                    29,820
<CURRENT-ASSETS>                               33,714
<PP&E>                                         23,066
<DEPRECIATION>                                 8,000
<TOTAL-ASSETS>                                 84,817
<CURRENT-LIABILITIES>                          36,463
<BONDS>                                        0
                          0
                                    36
<COMMON>                                       49
<OTHER-SE>                                     17,133
<TOTAL-LIABILITY-AND-EQUITY>                   84,817
<SALES>                                        300,592
<TOTAL-REVENUES>                               300,592
<CGS>                                          195,010
<TOTAL-COSTS>                                  195,010
<OTHER-EXPENSES>                               100,485
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             5,226
<INCOME-PRETAX>                                (129)
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            (129)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (129)
<EPS-PRIMARY>                                  (1.27)
<EPS-DILUTED>                                  (1.27)
        


</TABLE>


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