RIGHT START INC /CA
10-K/A, 2000-05-12
CATALOG & MAIL-ORDER HOUSES
Previous: SOUTHWEST SECURITIES GROUP INC, 8-K, 2000-05-12
Next: AMERICAN MORTGAGE INVESTORS TRUST, 10-Q, 2000-05-12




                      SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C. 20549

                                   FORM 10-K/A

                       FOR ANNUAL AND TRANSITION REPORTS
                    PURSUANT TO SECTIONS 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934

(Mark One)
(X) Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act
    of 1934)

                  For the fiscal year ended January 29, 2000

(   )  Transition  Report  Pursuant  to  Section  13 or 15(d) of the  Securities
    Exchange  Act of 1934  for the  Transition  Period  from  ______________  to
    _____________.

                        Commission file number 0-19536

                             THE RIGHT START, INC.
               -------------------------------------------------
            (Exact name of registrant as specified in its charter)


               California                              95-3971414
               ----------                              ----------
    (State or other jurisdiction of                  (I.R.S. Employer
     incorporation or organization)                 Identification No.)

        5388 Sterling Center Dr., Westlake Village, California    91361
        ---------------------------------------------------------------
          (Address of principal executive offices)        (Zip code)

              Registrant's telephone number, including area code
                                (818) 707-7100
                                --------------

Securities  registered  pursuant to Section  12(b) of the Act:  None  Securities
registered pursuant to Section 12(g) of the Act:

                          Common Stock, no par value
                          --------------------------


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

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

As of April 25, 2000,  approximately 3,262,124 shares of the Registrant's Common
Stock held by non-affiliates  were outstanding and the aggregate market value of
such shares was approximately $14,679,558.
<PAGE>

As of April 25, 2000 there were outstanding 5,614,175 shares of Common Stock, no
par value, with no treasury stock.

Portions of the  Registrant's  definitive Proxy Statement for the Annual Meeting
of  Stockholders  to be held on August  24,  2000 (the  "Proxy  Statement")  are
incorporated by reference into Part III hereof.


                                    PART I


ITEM 1.  BUSINESS
- -------  --------

Forward-Looking Statements
- --------------------------

     When used in this report and elsewhere by management from time to time, the
words  "believes,"  "anticipates,"  and  "expects" and similar  expressions  are
intended to identify  forward-looking  statements  with respect to our financial
condition,  results of  operations  and business and that of our  majority-owned
online subsidiary,  RightStart.com,  a Delaware corporation  ("RightStart.com").
Certain important  factors,  including but not limited to competition from other
children's   product   retailers,   losses  expected  in  the  online  business,
limitations  on access to  capital to fund the  expansion  and the growth in the
number of our  physical  stores and in  RightStart.com's  online  business,  the
dependence of  RightStart.com  on its  technology  services  provider,  consumer
acceptance of online retailing and  RightStart.com's  online stores and the lack
of operating experience at RightStart.com,  could cause actual results to differ
materially  from those  expressed  in our  forward-looking  statements.  Further
information on potential  factors that could affect our financial  condition and
that  of  RightStart.com,  is  included  in  our  filings  and  the  filings  of
RightStart.com with the Securities and Exchange  Commission.  We caution readers
not to place undue reliance on forward-looking  statements,  which speak only as
of the date of this filing.  We undertake no obligation to publicly  release any
revisions to these forward-looking statements to reflect events or circumstances
after that date.

General
- -------

     The Right Start,  Inc., a California  corporation,  is a leading  specialty
retailer  of  high-quality  developmental,  educational  and care  products  for
infants and children.  RightStart.com is our  majority-owned  online subsidiary.
Together, we market our products through our 53 retail stores located throughout
the  United  States,   RightStart.com's   nationally  distributed  catalog,  and
RightStart.com's online store located at www.rightstart.com. We are a market
                                         ------------------
leader offering approximately 1,500 items targeting infants and children through
age three in our 53 retail stores. RightStart.com is also a market leader online
and offers  approximately  4,500  items for  infants  and  children  through age
twelve.  Together,  we are dedicated to providing  our  customers  with a unique
shopping  experience  by offering a trusted  assortment  of products,  carefully
selected with regard to quality, safety and developmental value and by providing
a high level of customer service.

History
- -------

     We were  formed as a catalog  company in 1985 to  capitalize  upon  growing
trends  towards the use of mail order  catalogs  and the demand for high quality
infants' and children's goods.  Until our formation,  new parents'  alternatives
were  limited  to  low-service,  mass  merchandise  stores or  sparsely-stocked,
high-priced  infants' and  children's  specialty  stores.  To counter  this,  we
carefully  screen  infant and toddler  products  in order to  identify  those we
consider to be the "best of the best," that is, the safest,  most durable,  best
designed and best valued items. We and RightStart.com currently select this kind
of product from over 350 vendors worldwide.

     We then expanded our  distribution  channels beyond The Right Start catalog
and into  specialty  retail sales through The Right Start  stores.  Based on the
results of the retail stores, our strategy evolved to include a reduction in The
Right Start catalog  circulation and plans for a major retail  expansion.  Since
1996 when we began this expansion,  we have grown to 53 retail stores  currently
in operation nationwide.

     We formed  RightStart.com  in April 1999 and in June  1999,  RightStart.com
launched its online store. RightStart.com expanded the available offerings under
the Right Start brand name by establishing online stores that

                                       2
<PAGE>


feature products for children through age twelve and their  caregivers;  as well
as a Teachers' Store carrying educational items for the home and classroom.

     In our physical stores, we focus on customer service by offering  customers
carefully selected products presented by sales associates with extensive product
knowledge.  RightStart.com's online stores provide a number of customer services
aimed at bringing the  specialty  retail  experience  of our physical  stores to
RightStart.com's online customers, including free ground shipping on orders over
$30, deluxe gift wrapping,  guaranteed  same-day shipping,  guaranteed  in-stock
availability of products  featured on  RightStart.com's  online store,  24- hour
customer  service,  live online help and product  returns to any of our physical
stores nationwide. In addition, RightStart.com's online store provides editorial
content,  including articles from leading parenting publications and interactive
content from child development and health care professionals.

Retail Store Operations
- -----------------------

     Currently, we have 53 physical stores in operation. The stores' product mix
includes a wide  variety  of items to meet the needs of  parents of infants  and
small children up to age three, all presented within a store designed to provide
a safe, baby-friendly environment for the shopping ease of new parents.

     The number of  physical  stores  open  reflects  the rapid  growth  that we
experienced  in 1996 and 1997,  during  which  period we opened 24 mall  stores.
After studying the results of both mall and street locations,  we concluded that
street-location stores provide our customers more convenient access and shopping
since many are  shopping  with  infants  and small  children.  Further,  street-
location  stores are more cost efficient to build and operate.  Accordingly,  we
adopted a store  opening  plan that  provided  for the opening of eight  street-
location stores in 1998, and thirteen street-location stores in 1999.

     In addition to reevaluating store location strategy,  in 1997 we determined
that some of our existing mall  locations  were not  performing at an acceptable
level and  implemented a store  closing plan for those stores.  Nine mall stores
were closed in 1998 and one mall store was closed in 1999.

     Our  growth  strategy  for retail  operations  includes  continued  street-
location store openings.

Investment in RightStart.com
- ----------------------------

     RightStart.com is our majority-owned  subsidiary.  As part of its formation
we  contributed   assets   comprising  our  catalog  and  online  operations  to
RightStart.com.  In July 1999,  RightStart.com  raised $15  million in a private
equity  offering  to  third-party  investors  and used that  money to create and
market each of the following  online stores:  the Baby Store (infant through two
years old), the Kids'  Development  Store (three through six years old), the Big
Kids' Store (six through twelve years old) and the Teachers' Store.

     Together with RightStart.com,  we now offer a multi-faceted retail platform
designed to leverage the Right Start brand name and increase sales from existing
and new customers for ourselves and RightStart.com. In July 1999 we entered into
a  management   services  agreement  pursuant  to  which  we  supply  corporate,
administrative  and marketing  services,  promotional  services and inventory to
RightStart.com  and an  intellectual  property  agreement  pursuant  to which we
assigned  intellectual  property  intrinsically related to the online stores and
catalog operations to RightStart.com, granted a license to RightStart.com to use
our customer lists and granted to RightStart.com a license to use our trademarks
and trade names and other  intellectual  property in connection  with the online
stores.  We  received  rights  to  use  information  collected  about  users  by
RightStart.com,  the lists of catalog customers we assigned to RightStart.com as
well as intellectual  property  associated with  RightStart.com's  online stores
(though not to be used for any other online business).

                                       3
<PAGE>


     RightStart.com  has  employed a strategy  of  outsourcing  some  activities
essential to the online  business.  Since the launch of the online store in June
1999,   RightStart.com   has  outsourced  its  technology   department  and  its
fulfillment  activities,  including its warehousing and logistics operations and
its call center and customer service activities. As a result, RightStart.com has
engaged  employees  primarily in managerial,  merchandising and marketing roles.
RightStart.com is substantially dependent on the technology services it receives
from its  technology  services  providers  who host,  maintain  and  develop its
website  and  provide  technical  assistance  to  its  third-party  distribution
provider and its in-house logistics team.  RightStart.com's principal technology
service  provider is also a shareholder of  RightStart.com  and we believe their
relationship  to  be  good  and,  if  necessary,   RightStart.com  could  locate
replacement  services  without  material  difficulty.   RightStart.com  recently
employed a Chief  Technical  Officer and  expects to develop its own  technology
department and assume day-to-day operations and maintenance of its online stores
in early 2001. Neither we nor  RightStart.com  has long-term  contracts with our
respective  fulfillment  services  providers  but we  believe  that  replacement
providers  could be found  without  material  difficulty  should the need arise.
Nonetheless, a failure in any of these outsourced services could have a material
adverse effect on us or RightStart.com.

     The Right Start  catalog  offers a mail order  alternative  for Right Start
customers.  The Right Start catalog has been in existence over fifteen years and
continues to offer a quality  selection of Right Start products through national
distribution.  Several attractive glossy issues are mailed each year,  targeting
our principal customers: educated, first-time parents from 23-40 years old, with
an average annual income in excess of $60,000 who also  constitute a substantial
portion  of  RightStart.com's  customers.  The Right  Start  catalog  is sent to
qualified segments of the customer list we and RightStart.com  have compiled and
to selected rented lists. In order to target customers efficiently, the customer
list is segmented by frequency,  recency and size of purchase.  Rented lists are
evaluated  based on historical  performance of mailings and the  availability of
names meeting the Right Start customer profile.

Marketing and Promotion
- -----------------------

     We have  implemented  a number of national,  regional  and local  marketing
programs to reinforce our brand name and increase customer  awareness of our new
store  locations.  These  programs  include  print ads in national  and regional
publications, direct mail and local newspaper advertisements and promotions such
as our January Travel Department discount program.

     RightStart.com  also purchases print ads in national  publications and uses
its  catalogs  and other  direct  mail  pieces to  promote  its  online  stores.
RightStart.com  has entered into a strategic  alliance with Oxygen Media,  which
provides  advertising across multiple formats.  In addition,  RightStart.com has
entered into  affiliations  with  companies  such as  E-greetings  in the online
greeting  card sector,  MP3.com in the online music sector,  Allpets.com  in the
online pets  supplies  sector and  MyEvents.com  in the online  event and family
organizer sector and is exploring additional relationships.

     Together,  we and  RightStart.com  use a marketing  database  consisting of
approximately  2.7 million names and addresses we have  collected.  In addition,
RightStart.com  recently  has  purchased  an  additional  1.4 million  names and
addresses from another specialty  retailer of products for children ages four to
twelve.  We and  RightStart.com  each also  collect  e-mail  addresses  from our
respective  customers.  Customers' names and addresses are used, consistent with
RightStart.com's   published   privacy  policy  and  general  direct   marketing
standards,  for  promotional  mailings,   e-mails  and  other  direct  marketing
activities.

     Finally,  we have taken  advantage of the  cross-promotional  opportunities
that exist between our physical stores and  RightStart.com's  online stores.  We
promote   RightStart.com  in  our  physical  stores  through  in-store  signage.
RightStart.com promotes our physical stores through our returns policy and store
locator in

                                       4
<PAGE>


RightStart.com's  online stores,  as well as in our joint  alliances with online
entities and Oxygen Media which we believe  promote brand  awareness in addition
to increasing the value in RightStart.com.

Purchasing
- ----------

     We and RightStart.com now purchase products from over 350 different vendors
worldwide.  In total,  we import  approximately  12% of the products sold in our
physical stores and RightStart.com  imported approximately 9% of the products it
sold online from launch through January 1, 2000.

Employees
- ---------

     As of  April  18,  2000,  we  employed  348  employees,  169 of  whom  were
part-time. As of April 18, 2000, RightStart.com had 34 full-time employees and 3
part-time employees.  Neither our employees nor RightStart.com's  employees have
entered into any collective  bargaining  agreements nor are they  represented by
unions. We and RightStart.com each consider our employee relations to be good.

Competition
- -----------

     The retail  market for infant and toddler  products  served by our physical
stores is very competitive.  Significant  competition  currently comes from "big
box" concept stores,  such as Babies "R" Us, Burlington Baby and Target, as well
as a few specialty  retailers such as Zany Brainy and Noodle Kidoodle.  The "big
box" type of operation  offers  customers  an extensive  variety of products for
children and is typically  located in up to 50,000  square feet of retail space,
generally in lower real estate cost  locations.  In addition,  many national and
regional mass merchants offer infant and toddler  products in conjunction with a
full line of hard and soft goods and the competition for RightStart.com  impacts
us as well.

     The online  market for  developmental,  educational  and care  products for
children is also  intensely  competitive.  This market is newly  developing  and
rapidly  evolving.  In  addition,  access to  capital  in this  market  has been
constricting.  We expect  competition  may intensify in the future as the market
consolidates  and as large  competitors  with physical  assets enter the market.
RightStart.com's  online business  principally  competes with online  retailers,
traditional  store-based  retailers and catalog retailers,  including  specialty
stores, mass-market retailers, discount chains, department stores and mail-order
catalogs.  RightStart.com's  competitors include Amazon.com, KB Kids.com, eToys,
Toys "R" Us, Zany Brainy, Noodle Kidoodle,  Target, Wal-Mart, FAO Schwartz, Baby
Center, iBaby, AOL, Yahoo! and others.

     There are a variety of general and specialty  catalogs selling infants' and
children's  items in competition  with The Right Start catalog.  Competition for
The Right Start  catalog,  however,  has come  primarily  from "One Step Ahead,"
"Kids Club" by Perfectly  Safe,  and  "Sensational  Beginnings."  These catalogs
emerged  several  years after The Right Start  catalog was launched and directly
compete by offering a very similar  product line at  comparable  price points to
the same target market.

     We believe that  competition for us in traditional  retail business and for
RightStart.com  in the online  retail and catalog  businesses  is based on brand
name recognition,  product selection, price, convenience,  customer service and,
for the online and catalog businesses, the speed and reliability of fulfillment.
We believe that we distinguish  ourselves and that RightStart.com  distinguishes
itself by offering a full  assortment of children's  developmental,  educational
and  care  products   carefully   selected  with  regard  to  quality,   safety,
developmental and educational value. As specialty retailers,  we each also focus
on providing the highest levels of customer service. In addition, we believe the
relationship between ourselves and RightStart.com provides us and RightStart.com
with advantages  relative to single channel retailers in our respective markets,
including cross-marketing opportunities, vendor

                                       5
<PAGE>


relationships,  distribution capabilities and enhanced customer convenience.  We
believe RightStart.com will be able to differentiate itself from its competitors
by drawing on the strong  Right  Start  brand  name,  our  long-standing  vendor
relationships and our extensive knowledge and experience  successfully marketing
products for infants and children.

Trademarks
- ----------

     We have registered and continue to register,  when deemed appropriate,  our
trademarks,   trade  names  and  domain  names,  including  "The  Right  Start,"
"RightStart.com,"  and "The Right Start  Catalog." We consider these  trademarks
and  tradenames to be readily  identifiable  with, and valuable to, our business
and to the  business  of  RightStart.com.  We license  much of our  intellectual
property to  RightStart.com  for use in its online  business  on a  royalty-free
basis.

ITEM 2.  PROPERTIES
- -------  ----------

     Currently,  we  operate  53  retail  stores  in the  following  15  states:
California,   Colorado,   Massachusetts,   Minnesota,   New  Jersey,   Illinois,
Pennsylvania, New York, Connecticut,  Michigan, Washington,  Missouri, Virginia,
Maryland and Ohio. We lease each of our retail  locations under operating leases
with lease terms  ranging  from five to ten years.  At some  locations,  we have
options to extend the term of the lease. In most cases, rent provisions  include
a fixed minimum rent and, in some cases, a contingent  percentage  rent based on
net sales of the store in excess of a defined threshold.

     We currently  lease  approximately  23,000 square feet as a sub-tenant in a
mixed-use  building in Westlake Village,  California.  Our corporate offices and
those of  RightStart.com  both reside in this  space.  The  sub-lease  agreement
terminates in June 2001.

     Both we and  RightStart.com  use third-party  distribution  and fulfillment
providers and therefore do not directly  lease or own any warehouse  space.  The
inventory for our physical stores is located in Pennsylvania  and California and
the  inventory  for   RightStart.com   is  located  primarily  in  Pennsylvania.
RightStart.com's  web servers are located in third-party  hosting  facilities in
Los Angeles, California.

ITEM 3.  LEGAL PROCEEDINGS
- -------  -----------------

     We are a party to various legal actions  arising in the ordinary  course of
business.  In the  opinion of  management,  any claims that may arise from these
actions are adequately covered by insurance or are without significant merit. We
believe  that the  ultimate  outcome of these  matters  will not have a material
adverse effect on our financial position or results of operations.
RightStart.com is not a party to any litigation.

ITEM 4.  SUBMISSIONS OF MATTERS TO A VOTE OF SECURITY HOLDERS
- -------  ----------------------------------------------------

Not applicable.

                                    PART II

ITEM 5.   MARKET FOR REGISTRANTS' COMMON EQUITY AND RELATED STOCKHOLDERS'
- -------   ---------------------------------------------------------------
          MATTERS
          -------

     Our common stock is traded on the Nasdaq  National  Market system under the
symbol RTST. Our common stock is held of record by  approximately  86 registered
shareholders as of April 25, 2000. The following table sets

                                       6
<PAGE>


forth the range of high and low bid prices on the Nasdaq National Market for our
common stock for the fiscal year ended January 30, 1999 ("Fiscal  1998") and the
fiscal year ended January 29, 2000  ("Fiscal  1999").  The bid price  quotations
listed below reflect  inter-dealer  prices without retail mark-up,  mark-down or
commission and may not necessarily represent actual transactions.


<TABLE>
<CAPTION>
                                          Bid Price (1)
                             --------------------------------------
      Fiscal 1999                High                     Low
      -----------                ----                     ---
      <S>                       <C>                   <C>
      First Quarter             $ 8.50                $ 5.00
      Second Quarter             10.00                  6.50
      Third Quarter              15.00                  6.63
      Fourth Quarter             23.75                 13.00

      Fiscal 1998
      -----------
      First Quarter             $ 4.50                $ 2.75
      Second Quarter              3.75                  1.75
      Third Quarter               2.75                  1.50
      Fourth Quarter              4.50                  2.00



(1)  Bid prices have been  restated to give  effect to our  one-for-two  reverse
     stock  split  which was  reflected  on Nasdaq at the  opening of trading on
     December 16, 1998.

     As of April 25, 2000 our High Bid Price was $5.00 and our Low Bid Price was
     $4.25.
</TABLE>

     We have  never paid  dividends  on our common  stock and  currently  do not
expect to pay  dividends  in the  future.  In  addition,  our  credit  agreement
contains a number of financial  covenants  which may, among other things,  limit
our ability to pay  dividends.  See  "Management's  Discussion  and  Analysis of
Financial Condition and Results of Operation."

ITEM 6.   SELECTED FINANCIAL DATA - The selected consolidated financial data
- -------   -----------------------
presented  below as of and for our  fiscal  year  ended  June 1,  1996  ("Fiscal
1996"),  the 33-Week  Transition  Period ended February 1, 1997, the fiscal year
ended  January 31, 1998 ("Fiscal  1997"),  Fiscal 1998 and Fiscal 1999 have been
derived from consolidated  financial  statements which,  except for 1996 and the
33-Week Transition Period, are contained elsewhere in this Annual Report on Form
10-K/A. The selected  consolidated  financial data set forth below are qualified
in their  entirety  by, and should be read in  conjunction  with,  "Management's
Discussion and Analysis of Financial  Condition and Results of  Operations"  and
the consolidated financial statements, the notes thereto and other financial and
statistical information included elsewhere in this Annual Report on Form 10-K/A.

<TABLE>
<CAPTION>
                                                Fiscal                       33-Week
                                --------------------------------------      Transition      Fiscal
                                     1999        1998           1997          Period         1996
                                     ----        ----           ----       ------------------------
                                  (Dollars in thousands except share data)
Earnings Data
 <S>                           <C>              <C>            <C>         <C>             <C>
 Revenues:
  Net sales                    $    49,079      $36,611        $38,521     $27,211         $40,368
  Other revenues                                                                               877
                            ----------------------------------------------------------------------
                                    49,079       36,611         38,521      27,211          41,245



                                       7

<PAGE>


Net loss                           (10,842)       (5,680)       (9,241)      (5,378)        (3,899)
Basic and diluted loss               (2.14)        (1.13)        (2.01)       (1.34)         (1.19)
 per share
Share Data
 Weighted average shares
  outstanding                    5,355,756     5,051,820     4,594,086     4,003,095      3,268,407
</TABLE>

<TABLE>
<CAPTION>

                                                Fiscal                      33-Week
                                 --------------------------------------    Transition      Fiscal
                                    1999          1998          1997         Period         1996
                                    ----          ----          ----    ---------------------------
                                                 (Dollars in thousands)
Balance Sheet Data
 <S>                             <C>           <C>           <C>           <C>           <C>
 Current assets                  $   17,424    $    8,300    $    8,908    $   11,704    $    8,353
 Total assets                        30,727        17,671        18,462        22,982        17,475
 Current liabilities                 12,943         6,572         4,796         8,457         4,649
 Long-term debt                       3,000            --         8,734         5,643            --
 Shareholders' equity                 7,921         7,861         3,307         7,172        11,902



All share data has been restated to give effect to our one-for-two reverse
          stock split which was effective December 15, 1998.
</TABLE>

ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
- -------   ---------------------------------------------------------------
          RESULTS OF OPERATIONS
          ---------------------

Overview

     The Right Start,  Inc. sells  developmental,  educational and care products
for infants and children  through retail stores ("Retail Store  Operations") and
holds a majority  ownership  in  RightStart.com,  which sells a similar  type of
product to a broader age group on the Internet and through a mail order catalog.
To facilitate the analysis of our historical  results,  each of the two distinct
operations is discussed separately below.

Retail Store Operations
- -----------------------

The Right Start,  Inc.  operates 53 retail  stores in 15 states  throughout  the
United States.  The stores' product mix includes a wide variety of items to meet
the needs of infants, small children and their care givers, all presented within
a store designed to provide a safe,  baby-friendly  environment for the shopping
ease of new parents.

     The following  table sets forth the unaudited  statement of operations data
for the periods indicated for Retail Store Operations:

<TABLE>
<CAPTION>
                                                             Fiscal 1999                Fiscal 1998                Fiscal 1997
                                                      ----------------------------------------------------------------------------

<S>                                                     <C>           <C>          <C>           <C>          <C>           <C>
Retail Net Sales                                        38,043,000    100.00%      31,875,000    100.00%      31,107,000    100.00%
Cost of goods sold                                      18,878,000     49.62%      16,396,000     51.44%      15,691,000     50.44%
                                                      -----------------------------------------------------------------------------

   Gross Profit                                         19,165,000     50.38%      15,479,000     48.56%      15,416,000     49.56%
Operating expense                                       14,418,000     37.90%      12,880,000     40.41%      14,927,000     47.99%
Marketing and advertising costs                            830,000      2.18%         387,000      1.21%         193,000      0.62%
General and administrative expenses                      3,310,000      8.70%       2,899,000      9.09%       3,096,000      9.95%
Non-cash compensation expense                            1,794,000      4.72%               -      0.00%               -      0.00%


</TABLE>

                                       8
<PAGE>


<TABLE>
<S>                                                      <C>            <C>         <C>            <C>         <C>            <C>

Depreciation and amortization expense                    1,672,000      4.40%       1,470,000      4.61%       1,590,000      5.11%
Other expense                                                    -      0.00%               -      0.00%         698,000      2.24%
Store closing (income) expense                             151,000      0.40%        (113,000)    -0.35%       1,207,000      3.88%
Pre-opening costs                                          323,000      0.85%         209,000      0.66%         711,000      2.29%
Non-cash beneficial conversion feature                           -      0.00%       3,850,000     12.08%               -      0.00%
Interest expense                                           465,000      1.22%         640,000      2.01%       1,143,000      3.67%
                                                      ------------------------------------------------------------------------------
   Loss before income taxes and extraordinary items     (3,798,000)    -9.98%      (6,743,000)   -21.15%      (8,149,000)   -26.20%
Extraordinary gain on debt restructure, net                      -      0.00%       1,211,000      3.80%               -      0.00%
Tax provision                                               68,000      0.18%          22,000      0.07%          27,000      0.09%
                                                      -----------------------------------------------------------------------------
   Net loss                                             (3,866,000)   -10.16%      (5,554,000)   -17.42%      (8,176,000)   -26.28%
                                                      ============                 ==========                 ==========

</TABLE>



Fiscal 1999 Compared With Fiscal 1998
- -------------------------------------

     Net Sales. Retail net sales consist of gross product sales to customers net
of returns.  Retail net sales  increased by $6.2 million,  or 19.4%,  from $31.9
million in Fiscal 1998 to $38.0  million in Fiscal  1999.  The net sales  growth
reflects  the impact of same store sales  increases  of 10.1% and the opening of
thirteen new street -location stores, offset by the impact of one store closure.

     Cost of goods sold.  Cost of goods sold  consists  primarily of the cost of
products sold, inbound freight costs and inventory shrinkage costs. Retail gross
margin  increased  from 48.6% in Fiscal 1998 to 50.4% in Fiscal 1999 as a result
of changes in the product mix to include  significantly more developmental toys,
books, videos and other media that have higher gross margins.

     Operating  expense.  Retail operating expense consists of store operational
expenses,  retail  personnel  costs,  and costs related to the  distribution and
warehousing  of our  retail  merchandise.  Retail  operating  expense  was $14.4
million in Fiscal  1999 as compared to $12.9  million in Fiscal  1998.  The $1.5
million or 11.9% increase  primarily reflects the addition of thirteen new store
locations offset by a reduction in per store payroll and occupancy costs.

     Marketing and advertising expense. Retail marketing and advertising expense
generally  consists of print advertising in national and regional  publications,
as well as  promotional  mailings to our  customers.  Marketing and  advertising
expense  increased  from $0.4  million in Fiscal 1998 to $0.8  million in Fiscal
1999. This growth reflects our increased  utilization of promotional mailings to
our customer database,  as well as expenses incurred to increase brand awareness
in our regional markets.

     General and  administrative  expense.  General and  administrative  expense
consists primarily of the costs related to management, financial, merchandising,
inventory,   professional   service  fees  and  other   administrative   support
attributable  to Retail Store  Operations.  General and  administrative  expense
increased  14.2 % to $3.3  million for Fiscal 1999  compared to $2.9 million for
Fiscal 1998.

     Pre-opening  costs.  Pre-opening  costs consist  primarily of non-recurring
marketing,  advertising,  and other expenses related to the opening of new store
locations.  Pre-opening costs increased $0.1 million from $0.2 million in Fiscal
1998 to $0.3  million in Fiscal  1999.  The  increase  was due to the opening of
thirteen new stores in Fiscal 1999 versus eight stores in 1998,  offset by a 10%
reduction in per store costs.

     Depreciation  and  amortization.   Depreciation  and  amortization  expense
increased $0.2 million or 13.7% from $1.5 million in Fiscal 1998 to $1.7 million
in Fiscal 1999. The increase was due to the additional  assets placed in service
related to new store openings.

     Non-cash compensation expense.  During the second quarter of 1999, we
recorded $1.8 million of non-

                                       9
<PAGE>


cash  compensation  expense  associated with the vesting of performance  options
that had been granted to our executive  officers.  This expense results from the
increase in the price of our common  stock from the date of grant of the options
to the date on which vesting occurred.

     Store closing expense.  Store closing expense in Fiscal 1999 represents the
net book value of assets  written  off related to the stores  closed  during the
second quarter of Fiscal 1999.  Store closing  income in Fiscal 1998  represents
the net amount  recognized from the sale of leaseholds on closed stores,  offset
by store closing costs.

     Interest expense. Interest expense, net decreased to $0.5 million in Fiscal
1999 from $0.6 million in Fiscal 1998. The decrease  reflects a reduction in our
outstanding borrowings.  In 1998, we recorded a non-cash charge of $3.85 million
related to the amortization of the discount associated with the $3.85 million of
non-interest  bearing senior  subordinated notes issued during the first quarter
of Fiscal 1998. The senior subordinated notes were exchanged for preferred stock
in December 1998. See "Liquidity and Capital Resources Recapitalization."

     Tax provision. Provision for income taxes is related to state income taxes.
No federal or state  income tax benefit was  recorded  for Fiscal 1999 or Fiscal
1998 due to the  uncertainty  surrounding  realizing  any tax benefits in future
years.

Fiscal 1998 Compared With Fiscal 1997
- -------------------------------------

     Net Sales.  Retail net sales  were $31.9  million in Fiscal  1998 and $31.1
million  in  Fiscal  1997.  Retail  net sales  increased  $.8  million  or 2.5%,
reflecting the impact of same-store  sales  increases of 6.5% and the opening of
eight new street location stores, offset by the impact of eleven store closures.

     Cost of goods sold. Retail cost of goods sold represented 51.4% of sales in
Fiscal 1998  compared to 50.4% of sales in Fiscal  1997.  The slight  decline in
gross margin resulted from the additional  markdowns  taken in conjunction  with
the  closing of certain  mall  stores  and from the  conversion  of three of our
remaining  mall  stores to a discount  format.  The  discount  store  format was
adopted  in three  poor  performing  stores  in an  effort  to  better  meet the
demographics of the customers in those markets.

     Operating expense. Retail operating expenses declined 13.7% or $2.0 million
in Fiscal 1998 as compared to Fiscal 1997.  The retail  reductions  include $0.5
million of occupancy costs related to store closings  (offset somewhat by street
location  openings),  $0.8  million of  distribution  cost  reductions  and $0.7
million of payroll and other operating cost reductions.

     General and  administrative  expense.  General and  administrative  expense
decreased  to $2.9  million in Fiscal 1998 as compared to $3.1 million in Fiscal
1997. The decrease was primarily due to payroll and occupancy cost reductions in
conjunction with management's ongoing expense management.

     Pre-opening  costs.  Pre-opening  costs  decreased  $0.5  million from $0.7
million in Fiscal 1997 to $0.2 million in Fiscal 1998.  The reduction was due to
the reduction in  pre-opening  costs per store opened as well as the impact,  in
Fiscal 1997, of our previous  policy of  recognizing  store opening costs evenly
over the stores'  first twelve  months of  operations  for the stores  opened in
1996.  In the third  quarter of Fiscal 1997, we changed our method of accounting
for pre-opening costs and began expensing them as incurred.

     Depreciation  and  amortization.   Depreciation  and  amortization  expense
decreased  $0.1  million or 7.5% in Fiscal 1997 to $1.5  million in Fiscal 1998.
The  decrease  resulted  from the closure of eleven  stores,  most of which were
closed during the first half of Fiscal 1998, offset by the depreciation  expense
recognized on assets for the eight

                                       10
<PAGE>


new stores opened in the second half of the fiscal year.

     Other  expense.  Other  expense in Fiscal 1997  represents  $0.2 million of
severance expense for a former senior executive and $0.4 million in fixed assets
and leasehold  improvements written off in conjunction with our corporate office
and distribution center moves.

     Store closing expense.  Store closing income of $0.1 million in Fiscal 1998
is comprised of net revenues  generated  from store  closings.  We recovered the
value of certain of the leases through either landlords or future tenants of the
leased space. In the prior year,  store closing expense includes $1.3 million of
fixed assets and leasehold  improvements written off in conjunction with planned
store closures.

     Non-cash beneficial conversion feature amortization.  This line item
represents the one-time expense recognition associated with the issuance of our
Series C convertible Preferred Stock in connection with our recapitalization.
See "Liquidity and Capital Resources - Recapitalization."

     Interest  (income)  expense.  Interest expense  decreased $0.5 million from
$1.1 million in Fiscal 1997 to $0.6 million in Fiscal 1998.  The 44.0%  decrease
results from the restructuring of our subordinated debt to eliminate interest on
that debt and lower overall borrowings.

RightStart.com  Operations
- --------------------------

     RightStart.com  was formed in April 1999 to focus on sales on the Internet.
As part of its  initial  capitalization,  RightStart.com  acquired  the  catalog
operations from The Right Start, Inc. in order to obtain an existing fulfillment
infrastructure  as well as a significant,  cost-effective  marketing vehicle for
promoting our online store. In addition,  management of RightStart.com  believes
the online store will benefit from the  merchandising  and marketing  experience
acquired  through the catalog  operations as well as the  catalog's  database of
customer  information.  Management  of  RightStart.com  intends to  continue  to
leverage  the  catalog  to market and  promote  RightStart.com's  online  stores
aggressively.  Each of the  approximately  2.6 million  catalogs  distributed in
Fiscal 1999 prominently promoted RightStart.com's online stores.

     Online sales are presented on a gross basis, which is after product returns
but  before  promotional  discounts,  and  on  a  net  basis  after  promotional
discounts.  Promotional  discounts  have  been  used  to  attract  customers  to
RightStart.com's  recently launched online stores.  Management of RightStart.com
may  continue  to offer  promotional  discounts  in order to  rapidly  develop a
customer base and expand product  offerings to additional age groups although it
has reduced the size of its discounts and may consider further  reductions as it
deems appropriate.

     The online stores were launched on June 29, 1999. As a result,  Fiscal 1999
is  comprised  of 52 weeks of catalog  operations  from January 31, 1999 through
January  29,  2000 and 31 weeks of online  store  operations  from June 29, 1999
through  January 29, 2000.  Fiscal 1998 and Fiscal 1997 are each comprised of 52
weeks of catalog operations and no online store operations.

     The following  table sets forth the unaudited  statement of operations data
for the periods indicated for RightStart.com:
<TABLE>
<CAPTION>

                                                           Fiscal 1999               Fiscal 1998                Fiscal 1997
                                                     --------------------------------------------------------------------------
<S>                                                   <C>             <C>        <C>           <C>         <C>            <C>
Catalog Sales                                         $ 3,645,000     33.0%      $4,736,000    100.0%      $ 7,414,000    100.0%
Online store sales before promotional discounts         9,020,000     81.7%               -                          -
                                                     --------------------------------------------------------------------------
    Total Sales                                        12,665,000    114.8%       4,736,000    100.0%        7,414,000    100.0%
Promotional discounts related to online store           1,629,000     14.8%               -                          -
                                                     --------------------------------------------------------------------------




                                       11

<PAGE>

   Net sales                                           11,036,000    100.0%       4,736,000    100.0%        7,414,000    100.0%
Cost of goods sold                                      6,401,000     58.0%       2,180,000     46.0%        3,553,000     47.9%
                                                     --------------------------------------------------------------------------
   Gross Profit                                         4,635,000     42.0%       2,556,000     54.0%        3,861,000     52.1%
Operating Expense                                       5,952,000     53.9%       2,226,000     47.0%        4,092,000     55.2%
Marketing and advertising expense                       6,403,000     58.0%               -      0.0%                -      0.0%
General and administrative expense                      1,996,000     18.1%         438,000      9.2%          816,000     11.0%
Non-cash compensation expense                             220,000      2.0%               -      0.0%                -      0.0%
Depreciation expense                                      278,000      2.5%          18,000      0.4%           18,000      0.2%
Interest income                                          (238,000)    -2.2%               -      0.0%                -      0.0%
                                                     --------------------------------------------------------------------------
   Loss before income taxes and minority interest      (9,976,000)   -90.4%        (126,000)    -2.7%       (1,065,000)   -14.4%
Tax provision (benefit)                                         -      0.0%               -      0.0%                -      0.0%
Minority Interest in consolidated subsidiary loss       3,000,000     27.2%               -      0.0%                -      0.0%
                                                     --------------------------------------------------------------------------
    Net loss                                           (6,976,000)   -63.2%        (126,000)    -2.7%       (1,065,000)   -14.4%
</TABLE>




     Sales.  Gross sales  consist of product  sales to customers  and are net of
product   returns.   Net  sales  are  net  of   promotional   discounts.   Since
RightStart.com,  during the  periods  presented,  provided  free  shipping  on a
substantial  number of its sales, net sales does not include revenues related to
shipping  charges.  Net sales  increased by $6.3  million,  or 133.0%,  to $11.0
million in Fiscal  1999 from $4.7  million in Fiscal  1998.  This  growth in net
sales was  attributable  to the  launch of the online  stores on June 29,  1999,
partially offset by a decline in catalog sales. Online store net sales were $7.4
million in Fiscal 1999,  compared to no sales in Fiscal 1998. Fiscal 1999 online
store net sales are net of  promotional  discounts of $1.6 million.  Catalog net
sales decreased $1.1 million, or 23.0%, to $3.6 million in Fiscal 1999 from $4.7
million in Fiscal  1998.  The  majority  of the decline in catalog net sales was
attributable  to a planned  reduction  in catalog  circulation  and a shift of a
portion of the direct-mail business from catalog to the online store operations.

     Cost of goods sold.  Cost of goods sold  consists  primarily of the cost of
products sold, inbound freight costs and inventory shrinkage costs. Gross profit
as a percentage of net sales, or gross margin, decreased to 42.0% in Fiscal 1999
from 54.0% in Fiscal 1998.  Gross margin on catalog net sales increased to 56.4%
in Fiscal 1999 from 54.0% in Fiscal 1998, due to a more  favorable  product mix.
Gross margin on online store net sales was 34.7% in Fiscal 1999. Gross margin on
online  store net sales was lower  than  gross  margin on  catalog  net sales in
Fiscal 1999 due to the introductory promotional discounting offered to customers
during  the  initial  start-up  of the  online  store  operations  as  well as a
different mix of products offered in the online store.

     Operating expenses. Operating expenses consist primarily of net fulfillment
expenses  (including  shipping  and  handling  expenses  net of amounts  paid by
customers),  credit  card  processing  fees  and  expenses  related  to  catalog
production and distribution,  product distribution and customer service, as well
as related personnel costs.  Operating  expenses  increased by $3.7 million,  or
167.4 %, to $5.9 million in Fiscal 1999 from $2.2  million in Fiscal 1998.  As a
percentage of net sales,  operating  expenses increased to 53.9 % in Fiscal 1999
from 47.0% in Fiscal 1998.  Operating  expenses related to the catalog decreased
by $0.2  million,  or 8.0%,  to $2.0 million in Fiscal 1999 from $2.2 million in
Fiscal 1998. As a percentage of net catalog sales, operating expenses related to
the catalog  increased to 56.2% in Fiscal 1999 from 47.0% in Fiscal  1998.  This
increase  as a  percent  to sales  was due to lower  sales.  Operating  expenses
related to the online store were $3.9 million in Fiscal 1999.

     Marketing  and  advertising  expense.  Marketing  and  advertising  expense
consists of radio,  television,  magazines,  newspaper,  direct mail, e-mail and
on-line  solicitations,  including all production and distribution,  incurred in
connection with solely promoting our online store which amounted to $6.4 million
or 71.0% of online store sales in Fiscal 1999. There was no comparable  activity
in the prior year.

     General and administration  expenses.  General and administration  expenses
consist  primarily  of the costs  related to website  hosting  and  maintenance,
management and support personnel, fees paid to The Right Start, Inc.

                                       12

<PAGE>

for accounting,  payroll, and administrative support services under a management
services agreement, professional service fees and office lease expenses. General
and administration  expenses increased $1.6 million, or 355.7 %, to $2.0 million
in Fiscal 1999 from $0.4 million in Fiscal 1998.  As a percentage  of net sales,
general and administrative  expenses increased to 18.1% in Fiscal 1999 from 9.2%
in Fiscal 1998. Fiscal 1999 general and administrative included direct fees paid
to The Right Start, Inc. of $0.4 million.

     Depreciation Expense.  Depreciation expense increased $260,000 from $18,000
in Fiscal 1998 to $278,000 in Fiscal 1999.  This  increase was due  primarily to
web site  hardware and software  additions  which are being  depreciated  over a
three year period.

     Non-cash compensation  expenses.  Non-cash compensation expenses relates to
stock  options  granted  at  exercise  prices  below the  deemed  fair  value of
RightStart.com  common stock.  A non-cash  compensation  expense of $220,000 was
recorded in Fiscal 1999.  There was no non-cash  compensation  expense in Fiscal
1998.

     Interest income. Interest income related to earnings on cash generated from
the sale of preferred stock in July 1999 totaled $238,000 in Fiscal 1999. There
was no interest income in Fiscal 1998.

     Tax  provision.  Tax provision has been computed as if  RightStart.com  had
operated  as a separate  entity for all  periods  presented.  As a result of net
losses, no benefit for income taxes was recorded for Fiscal 1999, Fiscal 1998 or
Fiscal  1997.  As of January 29, 2000,  RightStart.com  had net  operating  loss
carryforwards  for  federal  tax  purposes  of $9.7  million  and for  state tax
purposes of $4.8  million.  These  carryforwards  expire in 2020 for federal tax
purposes and in 2005 for state tax purposes,  if not previously  utilized. A tax
benefit has not been  recorded  for any period  presented  due to  uncertainties
surrounding the timing of realizing any benefits in future years.

     Minority interest in consolidated subsidiary.  Minority interest represents
minority  stockholders'  share of RightStart.com  losses.  The allocation of the
loss to the minority interest in the amount of $3,000,000 in Fiscal 1999 was due
to the conversion of preferred  stock into common stock of  RightStart.com.  The
allocation of the loss was on a proportional basis from the date of conversion.

Fiscal 1998 Compared to Fiscal 1997
- -----------------------------------

     Net sales.  Net sales for Fiscal  1998 and Fiscal  1997 were  comprised  of
sales from the catalog.  Net sales  decreased  $2.7 million,  or 36.1%,  to $4.7
million in Fiscal  1998 from $7.4  million in Fiscal  1997.  The  decline in net
sales resulted from the mailing of 44.9% fewer  catalogs in accordance  with The
Right  Start,  Inc.  management's  operating  plan to  de-emphasize  the catalog
business in favor of The Right Start, Inc.'s retail store operations.

     Cost of goods sold.  Gross  margin  increased  to 54.0% in Fiscal 1998 from
52.1% in Fiscal 1997 due to a more favorable mix of products sold.

     Operating expenses. Operating expenses decreased by $1.9 million, or 45.6%,
to $2.2 million in Fiscal 1998 from $4.1 million in Fiscal 1997. As a percentage
of net sales, operating expenses decreased to 47.0% in Fiscal 1998 from 55.2% in
Fiscal 1997.  This  reduction is  attributable  to the decrease in the number of
catalogs   produced  and   distributed   as  well  as  improved  cost  controls.
Distribution expenses of $45,000 in Fiscal 1998 and $473,000 in Fiscal 1997 were
allocated from The Right Start,  Inc..  This decrease in the allocations was due
to a reduction in the ratio of net catalog  sales to total net sales between the
periods.

                                       13
<PAGE>


     General and administrative  expenses.  General and administrative  expenses
decreased by  $378,000,  or 46.3%,  to $438,000 in Fiscal 1998 from  $816,000 in
Fiscal 1997. As a percentage of net sales,  general and administrative  expenses
decreased  to 9.2% in  Fiscal  1998  from  11.0% in  Fiscal  1997.  General  and
administrative  expenses of $402,000 in Fiscal 1998 and  $730,000 in Fiscal 1997
were allocated from The Right Start,  Inc. This decrease in the  allocations was
due to a reduction in the ratio of net catalog  sales to total net sales between
the periods.

     Depreciation  expense.  No  capital  additions  were  made  to the  catalog
business in fiscal 1998 and  depreciation  expense was unchanged  from the prior
year.

Liquidity and Capital Resources
- --------------------------------

Recapitalization
- ----------------

     In April 1998 we  completed a private  placement  of  non-interest  bearing
senior  subordinated  notes in an  aggregate  principal  amount  of  $3,850,000,
together with detachable  warrants to purchase an aggregate of 1,925,000  shares
of common stock  exercisable at $2.00 per share.  The new securities were issued
for an aggregate purchase price of $3,850,000 and were purchased  principally by
our affiliates.  In connection  with the sale of the new securities,  we entered
into an  agreement  (the  "Agreement")  with all of the holders of our  existing
subordinated  debt  securities,  representing an aggregate  principal  amount of
$6,000,000.  Pursuant to the Agreement,  each holder (of new and old securities)
agreed to exchange all of its subordinated  debt  securities,  together with any
warrants  issued in connection  therewith,  for newly issued shares of preferred
stock.  Ten shares of newly issued  preferred  stock were issued for each $1,000
principal amount of subordinated debt securities exchanged.  The total number of
shares issued were 30,000, 30,000 and 38,500 for Preferred Stock Series A, B and
C, respectively. Holders of $3,000,000 principal amount of existing subordinated
debt  securities  elected to receive Series A Preferred Stock which has no fixed
dividend rights, is not convertible into common stock, is mandatorily redeemable
by us in May 2002 and will not accrue  dividends  unless we are unable to redeem
the Series A Preferred  Stock at the required  redemption  date,  at which point
dividends  would begin to  accumulate  and accrue at a rate of $15 per share per
annum.  Holders of $3,000,000  principal amount of subordinated  debt securities
elected to  receive  Series B  convertible  preferred  stock  which has no fixed
dividend  rights and is  convertible  into common  stock at a price per share of
$3.00. Holders of the $3,850,000 principal amount of newly issued,  non-interest
bearing  senior  subordinated  notes  exchanged  such debt  securities  (and the
warrants  issued in connection  therewith)  for Series C  convertible  preferred
stock,  which has no fixed dividend rights and is convertible  into common stock
at a price of $2.00 per share.  The  issuance of the shares of  preferred  stock
occurred upon exchange of the subordinated debt securities in December 1998.

General
- -------

     In Fiscal 1999, on a  consolidated  basis,  we used $9.3 million in cash in
our  operating  activities  compared  to the  $340,000  in cash  provided by our
operating activities in Fiscal 1998. In Fiscal 1999, on a consolidated basis, we
used $3.6  million in cash in  investing  activities  for fixed asset  additions
compared to $1.3 million in Fiscal 1998 for fixed asset  additions.  The primary
source  of  funds  for  this  use of  cash  in  Fiscal  1999  was  the  sale  by
RightStart.com  to  third-party  investors of its  preferred  stock which netted
proceeds of $13.7  million and  borrowings  under our $13 million  senior credit
facility (the "Credit Facility") totaling approximately $3.4 million.

Retail Store Operations
- -----------------------

     During  Fiscal  1999,  our primary  sources of  liquidity  for Retail Store
Operations were from borrowings under the Credit  Facility.  The Credit Facility
consists of a $10.0 million  revolving  line of credit for working  capital (the
"Revolving  Line") and a $3.0 million capital  expenditure  facility (the "Capex
Line").  Availability under the Revolving Line is subject to a defined borrowing
base. As of January 29, 2000 borrowings of $3.4 million were  outstanding  under
the Revolving Line and $3.0 million was outstanding under the Capex Line; $1.5

                                       14
<PAGE>


million was  available at January 29, 2000 under the  Revolving  Line.  Interest
accrues on the  Revolving  Line at prime plus 1.0% and at prime plus 1.5% on the
Capex Line. At January 29, 2000, the bank's prime rate of interest was 8.5%. The
Credit  Facility  terminates  on  February  19,  2001,  and on  such  date,  all
borrowings  thereunder are  immediately  due and payable.  Borrowings  under the
Credit Facility are secured by  substantially  all of our assets  (including our
stock in RightStart.com but excluding the assets of RightStart.com).  We plan to
replace the Credit Facility by January 2001.

     The Credit  Facility,  as amended,  required us, excluding any contribution
from  RightStart.com,  at all times during  Fiscal  1999,  to maintain net worth
(defined  to include  equity,  additional  paid-in  capital,  retained  earnings
(accumulated  deficit) and subordinated debt and excluding the operating results
of RightStart.com)  of at least $8.0 million.  The Credit Facility also required
that our earnings before interest,  taxes, depreciation and amortization and non
recurring charges ("EBITDA") exceed $500,000 for each of the twelve months ended
January 31, 2000,  the twelve  months  ending April 30, 2000,  the twelve months
ending July 31, 2000,  the twelve months ending  October 31, 2000 and the twelve
months  ending  January 31, 2001.  In  addition,  our capital  expenditures  are
limited to $1,750,000 in Fiscal 2000. We entered into an amendment to the Credit
Facility in April 2000 that reduced our minimum required EBITDA from $500,000 to
$250,000 for the first quarter of Fiscal 2000,  changed our required minimum net
worth to amounts  decreasing  to a low of  $6,772,000 as of the end of July 2000
and  returning  to  $8,000,000  as of the  end  of  August  2000  and  added  an
amortization  requirement to the Capex Line of $100,000 per month  beginning May
1, 2000. We also received a waiver of  compliance  with the financial  covenants
under the Credit  Facility for periods  between the fiscal year end and the date
of the amendment.

     We have a deferred tax asset of $13.8 million, which is reserved against by
a valuation  allowance  of $12.4  million,  for a net deferred tax asset of $1.4
million. Management expects that we will generate $4.0 million of taxable income
within  the  next 15 years to  utilize  a  minimum  of $1.4  million  of the net
deferred tax asset.  The taxable income will be generated  through a combination
of improved operating results and tax planning strategies.  Rather than lose the
tax benefit,  we could implement certain tax planning  strategies  including the
sale of certain of our operations or some of our  investment in  RightStart.com.
Based  on  the  expected  operating  improvements  combined  with  tax  planning
strategies in place,  management  believes that adequate  taxable income will be
generated  over the next 15 years in  which  to  utilize  a  portion  of the NOL
carryforwards.

     Our  ability  to fund  our  operations,  open  new  stores  on our  planned
timeframe and maintain  compliance  with our Credit Facility is dependent on our
ability to generate  sufficient cash flow from operations and secure  financing.
We are considering our financing  alternatives.  Historically,  we have incurred
losses  and may  continue  to incur  losses in the near term.  Depending  on the
success of our business strategy,  we may continue to incur losses. Losses could
negatively  affect working  capital and the extension of credit by our suppliers
and impact operations.

RightStart.com
- --------------

     During Fiscal 1999, RightStart.com's primary sources of liquidity were from
the  issuance  of Series A  Convertible  Preferred  Stock in  RightStart.com  to
third-party   investors   which   provided  net   proceeds  of  $13.7   million.
RightStart.com  used those  proceeds to create and stock the Baby  Store,  Kids'
Development  Store,  Big  Kids'  Store and  Teachers'  Store and build an online
business.  The  Credit  Facility  does  not  permit  us to make  investments  in
RightStart.com  without lender consent. The offering and the purchase of website
development  and  maintenance  services for  RightStart.com  from its technology
services  provider  through the exchange of common stock for these  services has
reduced our ownership of  RightStart.com to approximately 60% of its outstanding
common stock.  In April 2000,  RightStart.com  sold secured  bridge notes in the
aggregate  principal  amount  $2,180,000  (the  "Bridge  Notes") and warrants to
purchase  109,000  shares of its common  stock at an exercise  price of $6.70 to
affiliates, to provide funding until RightStart.com can obtain additional equity
financing.  A default on the Bridge Notes would permit such holders to foreclose
on the assets of RightStart.com and require RightStart.com, to the extent it has
not already done so, to issue to the holders of the notes,  warrants to purchase
an aggregate of 8,720,000  shares,  or  approximately  48.9% of the  outstanding
common  stock of  RightStart.com,  at an  exercise  price of  $0.25  per  share.
RightStart.com's  ability to fund its  operations  and grow its market  share is
dependant upon its ability to raise

                                       15
<PAGE>


additional  capital.  On January 18, 2000,  RightStart.com  filed a registration
statement  with the  Securities  and  Exchange  Commission  with  respect  to an
offering of its common stock.  It has delayed that  offering  because of adverse
market conditions.  RightStart.com is considering its financing alternatives. In
the event  additional funds are not available,  RightStart.com  would reduce its
spending on advertising, marketing and other operating costs.

  RightStart.com  entered into a term sheet in November  1999 with Oxygen Media,
LLC. The term sheet  contemplates  that over the three-year term of the proposed
agreement RightStart.com would provide consideration approximating $13.7 million
including in-kind consideration provided by us.

Impact of Inflation
- -------------------

     The impact of inflation on results of operations  has not been  significant
during our last three fiscal years.

Seasonality
- -----------

     Our business is not significantly impacted by seasonal  fluctuations,  when
compared to many other specialty retail and catalog operations. Our products are
for the most  part  need-driven  and the  customer  is often the end user of the
product. We do, however, experience increased sales during the Christmas holiday
season  and  expect  that this  seasonality  may  increase  as  RightStart.com's
business for children  through age twelve  increases and forms a greater portion
of our financial results.

Other Matters
- -------------

Year 2000
- ---------

     The year 2000  problem is the result of  computer  programs  being  written
using two digits  (rather than four) to define the  applicable  year. Any of our
programs  that have  time-sensitive  software may recognize a date using "00" as
the year 1900 rather than the year 2000 which could result in miscalculations or
system failures.

     We were  adequately  prepared  for  year  2000 and did not  experience  any
meaningful  disruptions related to our information  technology ("IT") and non-IT
systems.  Additionally,  we did not  encounter  any  disruptions  in  service or
communications with our mission critical service vendors, suppliers of products,
logistics vendors or it's customers.

New Accounting Requirements
- ---------------------------

     In June 1998, the Financial  Accounting Standards Board issued Statement of
Financial Accounting  Standards FAS 133, "Accounting for Derivative  Instruments
and Hedging  Activities,"  effective beginning in the first quarter of 2000. FAS
133 establishes  accounting and reporting standards for derivative  instruments,
including certain derivative  instruments  embedded in other contracts,  and for
hedging activities. It requires companies to recognize all derivatives as either
assets or liabilities on the balance sheet and measure those instruments at fair
value.  FAS 133 was amended by Standard FAS No. 137 which  defers the  effective
date of the FAS 133 to all fiscal  quarters of fiscal years beginning after June
15, 2000. FAS No. 133 is effective for our first fiscal quarter in the year 2001
and is not expected to have a material effect on our financial position.

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
- --------  ----------------------------------------------------------

                                       16
<PAGE>


     In the ordinary course of operations,  we face no significant  market risk.
Our  purchase of imported  products  subjects us to a minimum  amount of foreign
currency  risk.  Foreign  currency risk is that risk  associated  with recurring
transactions  with  foreign  companies,  such as purchases of goods from foreign
vendors. If the strength of foreign currencies  increases compared to the United
States  dollar,  the  price of  imported  products  could  increase.  We have no
commitments,   however,   for  future   purchases  with  foreign   vendors  and,
additionally,  we have the ability to source products  domestically in the event
of import price increases.

     See  "Management's  Discussion  and  Analysis of  Financial  condition  and
Results of Operations -- Liquidity and Capital Resources" above for a discussion
of our debt  obligations,  the  interest  rates of which are linked to the prime
rate. We have not entered into any  derivative  financial  instruments  to mange
interest  rate  risk,  currency  risk  or for  speculative  purposes  and we are
currently not evaluating the future use of these instruments.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
- -------  -------------------------------------------

     Our financial  statements  and  supplementary  data is as set forth in Item
14(a) hereof.

ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
- -------   ---------------------------------------------------------------
          FINANCIAL DISCLOSURE
          --------------------

     We have not had any  disagreements  with our  accountants on our accounting
and financial disclosure.  As previously disclosed,  we selected Arthur Andersen
LLP to be our independent public  accountants  beginning in our last fiscal year
which selection was approved by our stockholders at our last annual meeting held
September 9, 1999.

                                   PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
- --------  --------------------------------------------------

     The  information  contained  in our  Proxy  Statement  under  the  captions
"Executive  Officers"  and "Election of  Directors"  is  incorporated  herein by
reference.  Our Proxy  Statement  will be filed with the Securities and Exchange
Commission no later than 120 days after the close of Fiscal 1999.

ITEM 11.  EXECUTIVE COMPENSATION
- --------  ----------------------

     The  information  contained  in  our  Proxy  Statement  under  the  caption
"Executive  Compensation  and  Other  Information"  is  incorporated  herein  by
reference.  Our Proxy  Statement  will be filed with the Securities and Exchange
Commission no later than 120 days after the close of Fiscal 1999.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
- --------  --------------------------------------------------------------

                                       17
<PAGE>


     The  information  contained  in  our  Proxy  Statement  under  the  caption
"Principal Shareholders and Management" is incorporated herein by reference. Our
Proxy  Statement will be filed with the  Securities  and Exchange  Commission no
later than 120 days after the close of Fiscal 1999.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
- --------  ----------------------------------------------

The  information  contained in our Proxy  Statement  under the caption  "Certain
Relationships and Related Transactions" is incorporated herein by reference. Our
Proxy  Statement will be filed with the  Securities  and Exchange  Commission no
later than 120 days after the end of Fiscal 1999.

                                    PART IV

ITEM 14.     EXHIBITS, FINANCIAL STATEMENTS SCHEDULES AND REPORTS ON FORM 8-K
- --------     ----------------------------------------------------------------

(a) The following documents are filed as part of this report.

<TABLE>
<CAPTION>
     (1)    Financial Statements:                                                        Page
                                                                                         ----
     <S>                                                                                <C>
     Report of Independent Public Accountants                                           F - 1

     Report of Independent Accountants                                                  F - 1-A

     Consolidated Balance Sheets - January 29, 2000 and January 30, 1999                F - 2

     Consolidated Statements of Operations - Periods Ended January 29, 2000,            F - 3
     January 30, 1999 and January 31, 1998

     Consolidated Statements of Shareholders' Equity - Periods Ended                    F - 4
      January 29, 2000, January 30, 1999 and January 31, 1998

     Consolidated Statements of Cash Flows - Periods Ended January 29, 2000,            F - 5
      January 30, 1999 and January 31, 1998

     Notes to Consolidated Financial Statements                                         F - 6


     (2)    Financial Statement Schedules:

     All other financial statement schedules are omitted because they are either
     not  applicable  or the  required  information  is shown  in the  financial
     statements or notes thereto.

     (3)  Listing of Exhibits
</TABLE>


                                        18
<PAGE>


     The following  exhibits are filed as part of, or  incorporated by reference
     into, this annual report:

                                       19

<PAGE>

                               INDEX TO EXHIBITS
Exhibit
Number
- ------
<TABLE>
<CAPTION>
  <C>   <S>
  3.1   Amended and Restated Articles of Incorporation of the company, dated August 12, 1991(1)

  3.2   Amendment to Articles of Incorporation, dated August 20, 1991(1)

  3.3   Form of Amendment to Articles of Incorporation, dated August 24, 1991(1)

  3.4   Bylaws of the company, as amended(2)

  3.5   Specimen Certificate of the Common Stock (without par value)(1)

  4.1   Warrant to purchase 5,000 shares of common stock issued to Heller Financial, Inc.(16)

  4.2   Warrant to purchase 54,600 shares of common stock issued to Jonathan Davidson (3)

  4.3   Warrant to purchase 119,700 shares of common stock issued to Sierra Ventures VII, L.P. (4)

  4.4   Warrant to purchase 136,500 shares of common stock issued to Oxygen Media, LLC(16)

 10.1   1991 Key Employee Stock Option Plan (5)

 10.2   Form of  Indemnification  Agreement between Registrant and its directors
        and executive officers (5)

 10.3   Asset Purchase Agreement for Acquisition of  the Assets of Small People, Inc. and Jimash
        Corporation by Right Start Subsidiary I, Inc.(6)

 10.4   1995 Non-employee Directors Option Plan (7)

 10.5   Registration  Rights  Agreement dated August 3, 1995 between  Registrant
        and Kayne Anderson Non-Traditional  Investments LP, ARBCO Associates LP,
        Offense Group  Associates  LP,  Opportunity  Associates  LP, Fred Kayne,
        Albert O. Nicholas and Primerica Life Insurance Company(7)

 10.6   Asset Purchase Agreement dated as of July 29, 1996 by and between Blasiar, Inc. (DBA Alert
        Communications Company) and The Right Start, Inc.(7)

 10.7   Convertible Debenture Purchase Agreement between The Right Start, Inc. and Cahill Warnock
        Strategic Partners, LP dated as of October 11, 1996(8)

 10.8   First Amendment to Convertible Debenture Purchase Agreement between The Right Start, Inc. and
        Cahill Warnock Strategic Partners, LP dated as of May 30, 1997 (9)

 10.9   Convertible Debenture Purchase Agreement between The Right Start, Inc. and Strategic
        Associates, LP dated as of October 11, 1996 (8)

10.10   First Amendment to Convertible Debenture Purchase Agreement between The Right Start, Inc. and
        Strategic Associates, LP dated as of May 30, 1997 (9)

10.11   Registration Rights Agreement dated October 11, 1996 between The Right Start, Inc. and
        Strategic Associates, L.P. (10)

10.12   Registration Rights Agreement dated October 11, 1996 between The Right Start, Inc. and Cahill,
        Warnock Strategic Partners Fund, L.P. (10)


                                       20
<PAGE>


10.13   Loan and Security Agreement dated as of November 14, 1996 between The Right Start, Inc. and
        Heller Financial, Inc. (8)

10.14   First Amendment to Loan and Security Agreement and Limited Waiver and Consent dated as of April
        30, 1997 (11)

10.15   Second Amendment to Loan and Security Agreement and Limited Waiver and Consent dated as of June
        10, 1997 (12)

10.16   Third  Amendment to Loan and Security  Agreement and Limited  Waiver and
        Consent dated as of September 3, 1997 (12)

10.17   Fourth  Amendment to Loan and Security  Agreement and Limited Waiver and
        Consent dated as of January 30, 1998 (10)

10.18   Waiver and Fifth Amendment to Loan and Security Agreement dated as of December 9, 1998 (13)

10.19   Consent by Heller Financial, Inc. to transactions relating to RightStart.com Inc. and
        modification of Loan Agreement, dated as of July 8, 1999. (16)

10.20   Sixth  Amendment to Loan and Security  Agreement and First  Amendment to
        Secured Capex Note dated as of November 8, 1999 (13)

10.21   Seventh Amendment to Loan and Security Agreement and Second Amendment to
        Secured Capex Note dated as of January 18, 2000 (16)

10.22   Registration Rights Agreement dated May 6, 1997 between The Right Start,
        Inc.  and  certain  Kayne  Anderson  funds,  Cahill,  Warnock  Strategic
        Partners Fund, L.P., Strategic Associates, L.P., The Travelers Indemnity
        Company and certain other investors named therein (10)

10.23   Registration  Rights Agreement dated September 4, 1997 between The Right
        Start, Inc. and certain Kayne Anderson funds, Cahill,  Warnock Strategic
        Partners Fund, L.P., The Travelers  Indemnity  Company and certain other
        investors named therein (10)

10.24   The Right Start, Inc. Letter Agreement dated as of April 6, 1998(14)

10.25   The Right Start, Inc. Amendment to Letter Agreement dated as of April 13, 1998(14)

10.26   The Right Start, Inc.  Securities  Purchase Agreement dated as of May 6,
        1997  between  the company and certain  investors  listed  therein  with
        respect to the company's 11.5% Senior Subordinated Notes due May 6, 2000
        and warrants to purchase the company's common stock (14)

10.27   The Right Start, Inc.  Securities  Purchase  Agreement dated as of April
        13, 1998 between the company and certain  investors  listed therein with
        respect to the company's Senior  Subordinated  Notes due May 6, 2000 and
        warrants to purchase the company's common stock (14)

10.28   Registration Rights Agreement dated April 13, 1998 between The Right Start, Inc. and the
        investors named therein (10)

10.29   The  Right  Start,  Inc.  Securities  Purchase  Agreement  dated  as  of
        September 4, 1997 between the company and the  investors  named  therein
        with respect to 1,510,000 shares of the company's common stock (12)

10.30   Management Services Agreement dated July 9, 1999 between The Right Start and RightStart.com (15)

10.31   Intellectual Property Agreement dated July 9, 1999 between The Right Start and RightStart.com
        (15)

10.32   Series A Preferred Stock Purchase Agreement dated July 9, 1999 (15)


                                       21
<PAGE>
10.33   Investors'  Rights  Agreement  dated July 9, 1999 among  RightStart.com,
        Sierra Ventures VII, L.P., Sierra Ventures  Associates VII, L.L.C., Ajit
        Shah, Robert Simon and Palomar Ventures I, L.P.
        (15)

10.34   Form of Indemnification Agreement between RightStart.com and its directors (16)

10.35   1999 RightStart.com Stock Option Plan (16)

10.36   Subscription Agreement dated July 9, 1999 between RightStart.com and Johnathan Davidson (3)(16)

10.37   Subscription Agreement dated December 30, 1999 between RightStart.com and Oxygen Media, LLC (16)

10.38   Stock Grant Agreement dated October 30, 1999 between The Right Start, RightStart.com and
        Guidance Solutions (16)

10.39   Registration Rights Agreement dated October 30, 1999 between RightStart.com and Guidance
        Solutions (16)

 23.1   Consent of Independent Public Accountants - Arthur Andersen

 23.2   Consent of Independent Accountants - PricewaterhouseCoopers

 27.1   Financial Data Schedule
</TABLE>


- --------------------------
(1)  Previously filed as an Exhibit to the company's  Registration  Statement of
     Form S-1 dated August 29, 1991.

(2)  Previously  filed as an  Exhibit  to  Amendment  Number 2 to the  company's
     Registration Statement on Form S-1 dated October 3, 1991.

(3)  Substantially  identical  warrants  have been  granted  to each of James W.
     Montgomery  (for 58,240 shares of common stock),  Kim  Enterprises,  L.L.C.
     (for 49,140 shares of common  stock),  Michael  Holton(for  5,460 shares of
     common  stock),  David P.  Michaels  (for 5,460 shares of common stock) and
     David A. Burns (for 9,100 shares of common stock).

(4)  Substantially  identical  warrants  have been  granted  to Sierra  Ventures
     Associates VII, L.L.C. (for 11,970 shares of common stock),  Ajit Shah (for
     165 shares of common stock),  Robert Simon (for 165 shares of common stock)
     and Palomar Ventures I, L.P. (for 33,000 shares of common stock).

(5)  Previously  filed as an  Exhibit  to  Amendment  Number 1 to the  company's
     Registration Statement on Form S-1 dated September 11, 1991.

(6)  Previously  filed as an Exhibit to the  company's  10-K for the fiscal year
     ended May 26, 1993.

(7)  Previously  filed as an  Exhibit to the  company's  10-K for the year ended
     June 1, 1996.

(8)  Previously  filed as an Exhibit to the company's  10-Q for the period ended
     November 30, 1996.

(9)  Previously  filed as an Exhibit to the company's  10-Q for the period ended
     May 3, 1997.

(10) Previously  filed as an Exhibit to the  company's  10-K for the fiscal year
     ended January 31, 1998, as amended.

                                       22
<PAGE>

(11) Previously  filed as an Exhibit to the  company's  10-K for the  transition
     period from June 2, 1996 to February 1, 1997.

(12) Previously  filed as an Exhibit to the company's  10-Q for the period ended
     August 2, 1997.

(13) Previously  filed as an Exhibit to the company's  10-Q for the period ended
     October 30, 1999.

(14) Previously filed as an Exhibit to the company's 8-K dated April 23, 1998.

(15) Previously filed as an Exhibit to the company's 8-K dated July 9, 1999.

(16) Previously  filed as an Exhibit to the  company's  10-K for the fiscal year
     ended January 29, 2000.


(b)  Reports on Form 8-K

     There  were no  Reports  on Form 8-K filed by the  company  during the last
     quarter of Fiscal 1999.


(c)  A list of exhibits  included as part of this report is set forth in Part IV
     of this Annual  Report on Form 10-K/A above and is hereby  incorporated  by
     reference herein.


(d)  Not applicable

                                       23

<PAGE>

                                  SIGNATURES

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

                                     THE RIGHT START, INC.
                                     (Registrant)


Dated: May 11, 2000                     / s/ Jerry R. Welch
                                     --------------------------------------
                                               Jerry R. Welch

                                           Chairman of the Board,
                                     Chief Executive Officer and President


                                       24
<PAGE>



                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
                   ----------------------------------------



To the Board of Directors and
Shareholders of The Right Start, Inc.

We have audited the accompanying  consolidated balance sheet of The Right Start,
Inc. (a California  Corporation)  and  subsidiary as of January 29, 2000 and the
related  consolidated  statements of operations,  shareholders'  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.

We conducted our audit in accordance with auditing standards  generally accepted
in the United States. 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 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 financial  statements  referred to above present fairly, in
all material  respects,  the  financial  position of The Right  Start,  Inc. and
subsidiary as of January 29, 2000, and the results of their operations and their
cash  flows for the year then ended in  conformity  with  accounting  principles
generally accepted in the United States.



/s/ Arthur Andersen LLP

Arthur Andersen LLP

Los Angeles, California
April 28, 2000

                                      F-1
<PAGE>


                       Report of Independent Accountants



To the Board of Directors and
Shareholders of The Right Start, Inc.


In our opinion,  the  accompanying  balance sheet as of January 30, 1999 and the
related statements of operations, of changes in shareholders' equity and of cash
flows for each of the two years in the period  ended  January 30,  1999  present
fairly, in all material respects, the financial position,  results of operations
and cash flows of The Right Start,  Inc. at January 30, 1999 and for each of the
two years in the period ended January 30, 1999, in  conformity  with  accounting
principles  generally accepted in the United States.  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  audits.  We
conducted our audits of these  statements in accordance with auditing  standards
generally accepted in the United States,  which 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,
assessing the  accounting  principles  used and  significant  estimates  made by
management,  and evaluating the overall  financial  statement  presentation.  We
believe  that our audits  provide a reasonable  basis for the opinion  expressed
above. We have not audited the  consolidated  financial  statements of The Right
Start, Inc. for any period subsequent to January 30, 1999.



/s/ PricewaterhouseCoopers LLP
Los Angeles, California
March 12, 1999

                                     F-1-A
<PAGE>

                     THE RIGHT START, INC. AND SUBSIDIARY
                          CONSOLIDATED BALANCE SHEETS
                          ---------------------------

<TABLE>
<CAPTION>
                                                                      January 29, 2000      January 30, 1999
                                                                      ----------------      ----------------
<S>                                                                      <C>                <C>

                                           ASSETS
                                           ------

Current assets:
      Cash and cash equivalents                                          $   5,199,000      $     626,000
      Accounts and other  receivables                                          682,000            585,000
      Merchandise inventories                                                9,694,000          5,797,000
      Other current assets                                                   1,849,000          1,292,000
                                                                         --------------     --------------
           Total current assets                                             17,424,000          8,300,000

Noncurrent assets:
      Property, fixtures and equipment, net                                 10,648,000          7,884,000
      Deferred income taxes                                                  1,400,000          1,400,000
      Other noncurrent assets                                                1,255,000             87,000
                                                                         --------------     --------------

                                                                         $  30,727,000      $  17,671,000
                                                                         ==============     ==============


                         LIABILITIES AND SHAREHOLDERS' EQUITY
                         ------------------------------------

Current liabilities:
      Accounts payable and accrued expenses                              $   9,566,000      $   3,822,000
      Revolving line of credit                                               3,377,000
      Term note payable                                                                         2,750,000
                                                                         --------------     --------------
           Total current liabilities                                        12,943,000          6,572,000

Term note payable                                                            3,000,000
Deferred rent                                                                1,378,000          1,449,000

Minority interest in consolidated subsidiary                                 3,397,000

Commitments and contingencies

Mandatorily redeemable preferred stock Series A,
      $3,000,000 redemption value                                            2,088,000          1,789,000

Shareholders' equity:
      Convertible preferred stock Series B                                   1,875,000          2,813,000
      Convertible preferred stock Series C                                   3,850,000          3,850,000
      Common stock (25,000,000 shares authorized
           at no par value; 5,417,666 and 5,051,820
           issued and outstanding, respectively)                            22,593,000         22,337,000
      Paid in capital                                                       16,142,000          3,571,000
      Deferred compensation                                                   (671,000)
      Accumulated deficit                                                  (35,868,000)       (24,710,000)
                                                                         --------------     --------------
           Total shareholders' equity                                        7,921,000          7,861,000
                                                                         --------------     --------------

                                                                         $  30,727,000      $  17,671,000
                                                                         ==============     ==============

</TABLE>
          See accompanying notes to consolidated financial statements

                                      F-2

<PAGE>

                     THE RIGHT START, INC. AND SUBSIDIARY
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                     -------------------------------------


<TABLE>
<CAPTION>
                                                                                  Year Ended
                                                           ----------------------------------------------------------
                                                           January 29, 2000     January 30, 1999     January 31, 1998
                                                           ----------------     ----------------     ----------------
<S>                                                          <C>                <C>                   <C>

Retail Store Sales                                           $   38,043,000     $   31,875,000        $  31,107,000
Online sales before promotional discounts                         9,020,000
Catalog sales                                                     3,645,000          4,736,000            7,414,000
                                                             ---------------    ---------------       --------------
       Total sales                                               50,708,000         36,611,000           38,521,000
       Promotional discounts related to online sales              1,629,000
                                                             ---------------      -------------         ------------
       Net sales                                                 49,079,000         36,611,000           38,521,000

Costs and expenses:
      Cost of goods sold                                         25,279,000         18,576,000           19,244,000
      Operating expense                                          20,370,000         15,106,000           19,019,000
      Non-cash compensation                                       2,014,000
      Marketing and advertising expense                           7,233,000            387,000              193,000
      General and administrative expense                          5,306,000          3,337,000            3,912,000
      Pre-opening costs                                             323,000            209,000              711,000
      Depreciation and amortization expense                       1,950,000          1,488,000            1,608,000
      Other (income) and expense:
         Other expense                                                                                      698,000
         Store closing (income) expense                             151,000           (113,000)           1,207,000
                                                             ---------------    ---------------       --------------
                                                                 62,626,000         38,990,000           46,592,000
                                                             ---------------    ---------------       --------------
Operating loss                                                  (13,547,000)        (2,379,000)          (8,071,000)
Non-cash beneficial conversion feature amortization                                  3,850,000
Minority interest in consolidated subsidiary loss                (3,000,000)
Interest expense, net                                               227,000            640,000            1,143,000
                                                             ---------------    ---------------       --------------

Loss before income taxes and extraordinary item                 (10,774,000)        (6,869,000)          (9,214,000)
Income tax provision                                                 68,000             22,000               27,000
                                                             ---------------    ---------------       --------------
Loss before extraordinary item                                  (10,842,000)        (6,891,000)          (9,241,000)
Extraordinary gain on debt restructuring, net                                        1,211,000
                                                             ---------------    ---------------       --------------

Net loss                                                    $   (10,842,000)    $   (5,680,000)       $  (9,241,000)
                                                             ===============    ===============       ==============

Basic and diluted loss per share:
      Loss before extraordinary item                        $        (2.14)    $        (1.37)       $       (2.01)
      Extraordinary item                                                                 0.24
                                                            ---------------    ---------------       --------------
      Net loss                                              $        (2.14)    $        (1.13)       $       (2.01)
                                                            ===============    ===============       ==============

Weighted average number of shares
     outstanding                                                  5,355,756          5,051,820            4,594,086
                                                             ===============    ===============       ==============

</TABLE>
          See accompanying notes to consolidated financial statements

                                      F-3
<PAGE>

               THE RIGHT START, INC. AND SUBSIDIARY
                STATEMENTS OF SHAREHOLDERS' EQUITY
                ----------------------------------


<TABLE>
<CAPTION>
                                                                                  Preferred Stock
                                                                ----------------------------------------------------
                                                                      Series B                     Series C            Common Stock
                                                                -------------------------   ------------------------   ------------
                                                                  Shares         Amount         Shares      Amount       Shares
                                                                ---------  --------------   ------------  ----------   ------------
<S>                                                                <C>      <C>               <C>        <C>            <C>

Balance February 1, 1997                                                                                                4,076,820

Exercise of stock options                                                                                                 220,000
Issuance of shares in private placement                                                                                   755,000
Proceeds related to Senior subordinated notes
Net loss
                                                                   ---------  -----------   ----------  ------------   ----------
Balance January 31, 1998                                                                                                5,051,820

Issuance of preferred stock                                          30,000   $2,813,000       38,500    $3,850,000
Issuance of subordinated debt in conjunction
    with recapitalization, net
Preferred dividend accretion
Net loss
                                                                   ---------  -----------   ----------  ------------   ----------
Balance January 30, 1999                                             30,000   $2,813,000       38,500    $3,850,000     5,051,820


Preferred shares converted to common                               (10,000)   ($938,000)                                  333,333
Issuance of shares pursuant to the exercise of stock options                                                               27,383
Recapitalization costs
Preferred dividend accretion
Induced conversion of Subsidiary's preferred stock
Issuance of shares to Lender                                                                                                5,130
Issuance of warrants to Lender
Performance options
Subsidiary options
Director's options
Amortization of deferred compensation
Gain on issuance of common stock of subsidiary
Net loss
                                                                   ---------  -----------   ----------  ------------   ----------
Balance January 29, 2000                                             20,000   $1,875,000       38,500    $3,850,000     5,417,666
                                                                   =========  ===========   ==========  ============   ==========


                                                                Common Stock
                                                                ------------     Paid in    Deferred      Accumulated
                                                                  Amount         Capital    Compensation    Deficit    Net Equity
                                                                ------------    ----------  ------------  -----------  ----------

Balance February 1, 1997                                        $16,961,000                            ($9,789,000)     $7,172,000

Exercise of stock options                                                                                                1,320,000
Issuance of shares in private placement                           1,320,000                                              3,705,000
Proceeds related to Senior subordinated notes                     3,705,000                                                351,000
Net loss                                                            351,000                             (9,241,000)     (9,241,000)

                                                                -----------   -----------  --------     ----------   -------------
Balance January 31, 1998                                         22,337,000                           ($19,030,000)      3,307,000

                                                                                                                                 -
Issuance of preferred stock                                                                                              6,663,000
Issuance of subordinated debt in conjunction                                   $3,590,000                                3,590,000
    with recapitalization, net                                                    (19,000)                                 (19,000)
Preferred dividend accretion
Net loss                                                                                                (5,680,000)     (5,680,000)
                                                                ------------  -----------  --------   ------------   -------------
Balance January 30, 1999                                         22,337,000     3,571,000             ($24,710,000)      7,861,000

Preferred shares converted to common                                              938,000
Issuance of shares pursuant to the exercise of stock options        155,000                                                155,000
Recapitalization costs                                                            (56,000)                                 (56,000)
Preferred dividend accretion                                                     (301,000)                                (301,000)
Induced conversion of Subsidiary's preferred stock                                316,000                 (316,000)
Issuance of shares to financial institution                         101,000                                                101,000
Issuance of warrants to financial institution                                      58,000                                   58,000
Performance options                                                             1,770,000                                1,770,000
Subsidiary options                                                                815,000  (815,000)
Director's options                                                                100,000  (100,000)
Amortization of deferred compensation                                                       244,000                        244,000
Gain on issuance of common stock of Subsidiary                                  8,931,000                                8,931,000
Net loss                                                                                               (10,842,000)    (10,842,000)
                                                                -----------   ----------- ---------   ------------   -------------
Balance January 29, 2000                                        $22,593,000   $16,142,000 ($671,000)  ($35,868,000)     $7,921,000
                                                                ===========   =========== =========   ============   =============
</TABLE>

           See accompanying notes to consolidated financial statements

                                      F-4
<PAGE>


                                   THE RIGHT START, INC. AND SUBSIDIARY
                                   CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   -------------------------------------



<TABLE>
<CAPTION>
                                                                                              Year Ended
                                                                       ---------------------------------------------------------
                                                                        January 29, 2000    January 30, 1999    January 31, 1998
                                                                       -----------------    ----------------    ----------------
<S>                                                                      <C>                  <C>                   <C>
Cash flows from operating activities:
        Net loss                                                         $ (10,842,000)       $  (5,680,000)        $ (9,241,000)
        Adjustments to reconcile net loss
          to net cash provided by (used in) operating activities:
            Depreciation and amortization                                    1,950,000            1,538,000            2,319,000
            Non-cash compensation                                            2,014,000
            Non-cash beneficial conversion feature amortization                                   3,850,000
            Non-cash advertising expense                                         9,000
            Store closing expense                                              151,000               39,000            1,580,000
            Minority interest in consolidated subsidiary loss               (3,000,000)
            Amortization of discount on senior subordinated notes                                    44,000               85,000
            Extraordinary gain                                                                   (1,211,000)
            Change in assets and liabilities affecting operations              442,000            1,760,000           (1,316,000)
                                                                         -------------        -------------         ------------

                Net cash provided by (used in) operating activities         (9,276,000)             340,000           (6,573,000)
                                                                         -------------        -------------         ------------

Net cash used in investing activities:
        Additions to property, fixtures and equipment                       (3,603,000)          (1,296,000)          (2,063,000)

Cash flows from financing activities:
        Net proceeds from (payments on) revolving line of credit             3,377,000           (2,014,000)             181,000
        Net proceeds from (payments on ) term note payable                     250,000             (250,000)             357,000
        Proceeds from private placement of common stock                                                                3,705,000
        Proceeds from common stock issued upon exercise of
           stock options                                                       155,000                                 1,320,000
        Sale of preferred stock in consolidated subsidiary, net             13,670,000
        Proceeds from issuance of senior subordinated notes, net                                  3,606,000            3,000,000
                                                                         -------------        -------------         ------------

                Net cash provided by financing activities                   17,452,000            1,342,000            8,563,000
                                                                         -------------        -------------         ------------


Net increase (decrease) in cash and cash equivalents                         4,573,000              386,000              (73,000)
Cash at beginning of period                                                    626,000              240,000              313,000
                                                                         -------------        -------------         ------------

Cash and cash equivalents at end of period                               $   5,199,000        $     626,000         $    240,000
                                                                         =============        =============         ============

</TABLE>

          See accompanying notes to consolidated financial statements

                                      F-5
<PAGE>


                      THE RIGHT START, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------



NOTE 1 - THE COMPANY AND ITS SIGNIFICANT ACCOUNTING POLICIES:
- ------------------------------------------------------------

The Company
- -----------

The Right Start,  Inc.  (the  "Company" or "Parent") is a specialty  retailer of
high  quality  developmental,  educational  and care  products  for  infants and
children.  The  consolidated  financial  statements  include  the results of the
"Company    and   its    majority-owned    subsidiary,    RightStart.com    Inc.
("RightStart.com" or the "Subsidiary").  RightStart.com was formed in April 1999
for the purpose of engaging in electronic commerce over the Internet.  Effective
May 1, 1999, the Company contributed its catalog assets to RightStart.com and in
July 1999,  RightStart.com  issued  preferred  stock to certain  investors  then
representing  33%, on a  fully-diluted  basis, of  RightStart.com's  outstanding
capital stock.  The preferred stock converted to common stock of  RightStart.com
in October 1999. The Company's ownership interest in RightStart.com was 60.2% at
January 29, 2000.

Fiscal Year
- -----------

The Company has a fiscal year  consisting  of  fifty-two  or  fifty-three  weeks
ending on the  Saturday  closest to the last day in  January.  The fiscal  years
ended January 29, 2000  ("Fiscal  1999"),  January 30, 1999 ("Fiscal  1998") and
January 31, 1998 ("Fiscal 1997") were fifty-two week periods.

Revenue Recognition
- -------------------

Retail sales are recorded at time of sale or when goods are delivered.  Catalog
and internet sales net of discounts, coupon redemptions and promotional
allowances are recorded at the time of shipment to customers.  The Company
provides for estimated returns at the time of the sale.

Merchandise Inventories
- -----------------------

Merchandise  inventories consist of products purchased for resale and are stated
at the lower of cost or market value.  Cost is determined on a weighted  average
basis.

Cash and Cash Equivalents
- -------------------------

The Company considers all highly liquid  investments  purchased with an original
maturity date of three months or less to be cash  equivalents.  At various times
the Company  maintains  cash accounts with financial  institutions  in excess of
federally insured amounts.

Concentrations of Credit Risks and Significant Customers
- --------------------------------------------------------

At January  29, 2000 and January  30,  1999  accounts  receivable  were due from
credit card companies and others.  There were no single  customers who accounted
for more than 10% of the revenues during any period.

                                      F-6
<PAGE>


Concentration of Product Fulfillment and Technology Risk
- --------------------------------------------------------

Since the launch of the online store in June 1999, the Subsidiary has outsourced
its  technology  department  and  its  fulfillment   activities,   such  as  its
warehousing  and logistics  operations and its call center and customer  service
activities.   The  Company  has  outsourced  its  distribution  and  fulfillment
activities. The Subsidiary is substantially dependent on the technology services
it receives  from its  technology  services  providers  who host,  maintain  and
develop  its  website  and  provide  technical  assistance  to  its  third-party
distribution   provider  and  its  in-house  logistics  team.  The  Subsidiary's
principal  technology  service  provider is also a shareholder of the Subsidiary
and the Company believes RightStart.com's relationship with them to be very good
and, if necessary,  the Subsidiary  could locate  replacement  services  without
material  difficulty.  Neither  the  Company nor the  Subsidiary  has  long-term
contracts with its respective fulfillment services providers but the Company and
the Subsidiary have been operating under  agreements  setting forth the terms at
which we will purchase  those services and believes that  replacement  providers
could be found without material difficulty should the need arise. Nonetheless, a
failure in any of these outsourced services could have a material adverse effect
on the Company or the Subsidiary.

Prepaid Catalog Costs
- ---------------------

Prepaid  catalog  costs  consist of the costs to produce,  print and  distribute
catalogs.  These  costs  are  amortized  over the  expected  sales  life of each
catalog,  which  typically  does not  exceed  four  months.  Catalog  production
expenses of $1,334,000,  $1,363,000 and $2,753,000 were recorded in Fiscal 1999,
Fiscal 1998 and Fiscal 1997, respectively.

Product Development Expenses
- ----------------------------

During Fiscal 1999, the Subsidiary used a third party ("Guidance  Solutions") to
develop and maintain its online store. Expenses associated with the online store
consist of costs  related to software  development,  maintenance,  online  store
operations, systems and telecommunications infrastructure and acquired content.

The Company  capitalizes  software  costs  incurred  related to the  application
development  stage.  All  other  software  development  costs  are  expensed  as
incurred. Software and website costs are amortized over a three-year period.

Long-lived Assets
- -----------------

The  Company  periodically  evaluates  whether  events  and  circumstances  have
occurred that indicate the remaining estimated useful lives of long-lived assets
may warrant revision or that the remaining balance may not be recoverable.  When
factors indicate that an asset should be evaluated for possible impairment,  the
Company  uses an estimate of the  asset's  undiscounted  net cash flows over its
remaining  life in  measuring  whether  the asset is  recoverable.  There are no
assets that have been determined to require an impairment provision.

Property, Fixtures and Equipment
- --------------------------------

Property,   fixtures  and  equipment   are  stated  at  cost  less   accumulated
depreciation and amortization.  Depreciation is provided using the straight-line
method based upon the estimated  useful lives of the assets,  generally three to
ten years.  Amortization of leasehold improvements is based upon the term of the
lease, or the estimated useful life of the leasehold improvements,  whichever is
shorter.

                                      F-7
<PAGE>


Pre-opening Costs
- -----------------

Effective October 1, 1997, the Company changed the way costs incurred in opening
stores are recognized.  Previously,  these costs had been deferred and amortized
over 12 months commencing with the store opening.  After the effective date, any
pre-opening  costs  incurred for new stores were charged to expense as incurred.
The  impact of this  change  was not  significant  to the  Company's  results of
operations or financial position.

Advertising
- -----------

Advertising  costs are expensed as incurred or at the time of the initial  print
or media broadcast.  Advertising  expenses of $7,233,000,  $387,000 and $193,000
were recorded in Fiscal 1999, Fiscal 1998 and Fiscal 1997, respectively.

Deferred Rent
- -------------

The Company  recognizes rent expense on a  straight-line  basis over the life of
the  underlying   lease.  The  benefit  from  tenant   allowances  and  landlord
concessions are recorded as deferred rent and recognized over the lease term.

Income Taxes
- ------------

The Company  accounts  for income  taxes using an asset and  liability  approach
under which deferred tax  liabilities and assets are recognized for the expected
future tax  consequences of temporary  differences  between the carrying amounts
and  the  tax  bases  of  assets  and  liabilities.  A  valuation  allowance  is
established  against  deferred  tax assets  when it is more likely than not that
all, or some portion, of such deferred tax assets will not be realized.

Per Share Data
- --------------

On December 15, 1998, the Company's  shareholders approved a one-for-two reverse
split of the Company's  common stock,  which had previously been approved by the
Company's Board of Directors. The reverse split was effective December 15, 1998.
All  references  in the  financial  statements  to shares  and  related  prices,
weighted  average  number of shares,  per share amounts and stock plan data have
been adjusted to reflect the reverse split.

Basic  and  diluted  loss  per  share  data is  computed  by  dividing  net loss
applicable  to common  shareholders  by the  weighted  average  number of common
shares outstanding. Diluted income per share data is computed by dividing income
available to common  shareholders  plus  adjustment  for costs  associated  with
dilutive  securities by the weighted  average number of shares  outstanding plus
any potential  dilution  that could occur if  securities  or other  contracts to
issue common stock were exercised or converted into common stock in each year.

                                      F-8
<PAGE>

<TABLE>
<CAPTION>
                                                 Fiscal 1999  Fiscal 1998  Fiscal 1997
                                                 -----------  -----------  -----------

  <S>                                             <C>           <C>          <C>
  Loss before extraordinary item                  $10,842,000   $6,891,000   $9,241,000
  Plus:  Preferred stock accretion                    301,000       19,000
  Subsidiary dividend to preferred
     shareholders                                     316,000
                                                  -----------   ----------   ----------
  Basic and diluted loss before
     extraordinary item applicable to common
     shareholders                                 $11,459,000   $6,910,000   $9,241,000
                                                  ===========   ==========   ==========

  Weighted average shares                           5,355,756    5,051,820    4,594,086
  Loss before extraordinary item per
     share, basic and diluted                     $      2.14   $     1.37   $     2.01
</TABLE>

Certain securities of the Parent were not included in the computation of diluted
EPS because to do so would have been  antidilutive  for the  periods  presented.
Such securities include options outstanding to purchase  1,001,407,  890,519 and
326,005 shares of common stock at January 29, 2000, January 30, 1999 and January
31, 1998,  respectively,  Series B preferred stock  convertible into 666,667 and
1,000,000  shares of common  stock at January  29, 2000 and January 30, 1999 and
Series C preferred stock  convertible  into 1,925,000  shares of common stock at
January 29, 2000 and January 30, 1999.

Stock-Based Compensation
- ------------------------

Stock  options  issued  to  employees  and  members  of the  Company's  board of
directors  are  accounted for in accordance  with  Accounting  Principles  Board
Opinion  No.  25,  "Accounting  for  Stock  Issued  to  Employees"  ("APB  25").
Accordingly,  compensation  expense is recorded for options awarded to employees
and  directors  to the extent  that the  exercise  prices are less than the fair
market  value of the  common  stock on the date of grant  where  the  number  of
options and the exercise price are fixed. The difference  between the fair value
of the common  stock and the  exercise  price of the stock option is recorded as
deferred  compensation,  which is charged to expense over the vesting  period of
the underlying stock option. The Company follows the disclosure  requirements of
Statement of Financial  Accounting  Standards  (SFAS) No. 123,  "Accounting  for
Stock Based Compensation".

In April 2000,  the  Financial  Accounting  Standards  Board (FASB)  issued FASB
Interpretation  No. 44,  "Accounting  for Certain  Transactions  involving Stock
Compensation",  an  interpretation of APB opinion No. 25 which is effective July
1, 2000. The  interpretation  requires that any options granted to non-employees
of the Company  after  December  15, 1998 be  accounted  for under  statement of
Financial  Accounting  Standard  No.  123.  As of January 29, 2000 there were no
options issued by the Company to non-employees.

Reclassifications
- -----------------

Certain  reclassifications  have been made to conform  prior  period  amounts to
current year presentation.

Use of Estimates
- ----------------

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the reported amounts

                                     F-9

<PAGE>

of revenues and expenses during the reporting period. Actual results could
differ from those estimates.

Comprehensive Income
- --------------------

The  Company has not had any items of other  comprehensive  income in any period
presented.

Fair Value of Financial Instruments
- -----------------------------------

The  carrying  amounts  of  all  receivables,   payables  and  accrued  expenses
approximate  fair value due to the short-term  nature of such  instruments.  The
carrying amount of the revolving and Capex credit  facilities  approximates fair
value due to the floating rate on such instruments.

New Accounting Pronouncements
- -----------------------------

In June 1999,  the  Financial  Accounting  Standards  Board  issued SFAS No. 133
"Accounting  For Derivative  Instruments and Hedging  Activities"  ("SFAS 133").
SFAS  133  establishes   accounting  and  reporting   standards  for  derivative
instruments,   including  certain  derivative   instruments  embedded  in  other
contracts  (collectively referred to as derivatives) and for hedging activities.
SFAS 133, as amended by SFAS 137, is  effective  for all fiscal  quarters of all
fiscal years beginning after June 15, 2000. The Company  currently does not have
or use derivative instruments.


NOTE 2 - CONSOLIDATED OPERATING RESULTS AND RISKS
- -------------------------------------------------

For Fiscal  1999,  the Company had a net loss of  $10,842,000  and a use of cash
from operating activities of approximately $9,276,000.  The Company is currently
projecting to have operating losses through Fiscal 2000.

The  Subsidiary  launched  its  online  store  in June  1999  and  has  incurred
significant  development  and  marketing  expenditures  which  have  contributed
significantly  to  the  consolidated  loss  in  Fiscal  1999.  The  Company  and
Subsidiary  currently  plan to continue to grow the  Subsidiary's  market  share
through advertising,  strategic partnerships and alliances. In order to continue
to fund  operations  and grow its  market  share  it will be  necessary  for the
Subsidiary to raise  additional  capital.  On January 18, 2000,  the  Subsidiary
filed a  registration  statement  on Form S-1 with the  Securities  and Exchange
Commission.  A portion of the proceeds from this offering were to be used by the
Subsidiary to fund  operations  and for working  capital.  Due to adverse market
conditions,  this offering has been delayed.  The Subsidiary is considering  its
financing alternatives. ( see Note 18) The risks associated with the development
of an online  business are significant  and include,  among others,  competition
from other children's product retailers, losses expected in the online business,
limitations on access to capital to fund the online business,  the dependence of
RightStart.com  on its  technology  services  provider,  consumer  acceptance of
online  retailing and  RightStart.com's  online stores and the lack of operating
experience at RightStart.com.

At January 29, 2000 approximately  $757,000 of professional fees and other costs
associated  with the initial  filing of an initial  public  offering  related to
RightStart.com,  were included in other  assets.  The  Subsidiary  expects these
costs to be offset against capital raised through the initial public offering or
other equity or debt financing in Fiscal year 2000.

Historically,  the Company has incurred  losses and may continue to incur losses
in the near term. Depending on the success of its business strategy, the Company
may continue to incur losses beyond such period.  Losses could negatively affect
working  capital and the  extension  of credit by the  Company's  suppliers  and
impact the

                                     F-10
<PAGE>

Company's operations.


NOTE 3 - PROPERTY, FIXTURES AND EQUIPMENT, NET:
- ----------------------------------------------

<TABLE>
<CAPTION>
                                                January 29,    January 30,
                                                    2000          1999
                                                    ----          ----
<S>                                             <C>            <C>
Property, fixtures and equipment, at cost:
     Fixtures and equipment                     $ 5,623,000    $ 4,015,000
     Leaseholds and leasehold improvements        8,770,000      7,511,000
     Computer software                            2,597,000        840,000
                                                -----------    -----------

                                                 16,990,000     12,366,000

Accumulated depreciation and amortization        (6,342,000)    (4,482,000)
                                                -----------    -----------

                                                $10,648,000    $ 7,884,000
                                                ===========    ===========
</TABLE>

In October 1999,  approximately  288,333 shares of  RightStart.com  common stock
owned by the Company were issued to Guidance  Solutions  for  services  rendered
through October 30, 1999 and as an incentive for Guidance  Solutions to continue
to provide  services to the Subsidiary over the next ten months.  The Subsidiary
has  recorded  the fair market  value of the shares at the date of transfer as a
capital  contribution  and capitalized or expensed the pro rata value related to
services  performed  through  January 29, 2000.  The total  capitalized  amounts
related to development of the online store approximated $1,819,000 and are being
amortized over 36 months.  Amounts expensed related to the services  provided by
Guidance Solutions through January 29, 2000 were approximately $707,000.

Depreciation  and  amortization  expense for  property,  fixtures and  equipment
amounted to $1,950,000,  $1,488,000 and $1,608,000 for Fiscal 1999,  Fiscal 1998
and Fiscal 1997, respectively.


NOTE 4 - CREDIT AGREEMENTS:
- --------------------------

In  November  1996,  the  Company  entered  into an  agreement  with a financial
institution  for a $13 million  credit  facility  (the "Credit  Facility").  The
Credit Facility consists of a $10.0 million revolving line of credit for working
capital (the "Revolving Line") and a $3.0 million capital  expenditure  facility
(the  "Capex  Line").  Availability  under the  Revolving  Line is  subject to a
defined  borrowing  base. As of January 29, 2000 borrowings of $3.4 million were
outstanding  under the Revolving Line and $3.0 million was outstanding under the
Capex Line;  $1.5 million was  available at January 29, 2000 under the Revolving
Line.  Interest  accrues on the  Revolving  Line at prime plus 1.0% and at prime
plus 1.5% on the Capex  Line.  At January  29,  2000,  the bank's  prime rate of
interest was 8.5%. The Credit  Facility  terminates on February 19, 2001, and on
such date, all borrowings thereunder are immediately due and payable. Borrowings
under the Credit  Facility  are secured by  substantially  all of the  Company's
assets (including the Company's stock in the Subsidiary but excluding the assets
of the Subsidiary).

The Credit Facility,  as amended,  required us, excluding any contribution  from
RightStart.com,  to maintain net worth  (defined to include  equity,  additional
paid-in capital, retained earnings (accumulated deficit),  subordinated debt and
excluding  the  operating  results of the  subsidiary)  during Fiscal 1999 of at
least $8.0

                                      F-11
<PAGE>

million.  The Credit Facility also required that our earnings  before  interest,
taxes,   depreciation   and  amortization  and  excluding  non  recurring  items
("EBITDA")  to exceed  $500,000 for each of the twelve  months ended January 31,
2000, the twelve months ending April 30, 2000, the twelve months ending July 31,
2000,  the twelve  months  ending  October 31, 2000 and the twelve months ending
January  31,  2001.  In  addition,  our  capital  expenditures  are  limited  to
$1,750,000 in Fiscal 2000.  The Company  entered into an amendment to the Credit
Facility in April 2000 that reduced  minimum  required  EBITDA from  $500,000 to
$250,000 for the first quarter of Fiscal 2000,  changed the required minimum net
worth to amounts  decreasing  to a low of  $6,772,000 as of the end of July 2000
and  returning  to  $8,000,000  as of the  end  of  August  2000  and  added  an
amortization  requirement to the Capex Line of $100,000 per month  beginning May
1, 2000.  The Company also  received a waiver of  compliance  with the financial
covenants  under the Credit Facility for periods between the fiscal year end and
the date of the amendment.

Effective May 6, 1997,  the Company issued  subordinated  notes in the aggregate
principal amount of $3,000,000 and warrants to purchase common stock. Certain of
the  purchasers  were  affiliates of the Company.  The  subordinated  notes bore
interest  at 11.5% and were due in full on May 6, 2000.  Warrants to purchase an
aggregate  of 237,500  shares of common  stock at $6.00 per share were issued in
connection  with  the  subordinated  notes.   Proceeds  from  the  sale  of  the
subordinated  notes and warrants  were  allocated  to the debt  security and the
warrants based on the fair value of the securities at the date of issuance.  The
value  assigned to the warrants was $351,000.  The  resulting  debt discount was
amortized over the term of the notes. In December 1998, the holders of the notes
exchanged  the notes and warrants in  connection  with a capital  restructuring.
(see Note 6)

The Company issued and sold subordinated convertible debentures in the aggregate
principal  amount of $3 million  effective  October 11, 1996.  The terms of such
debentures,  as amended,  permitted the holders to convert the principal  amount
into 375,000 shares of the Company's common stock at $8.00 per share at any time
prior to May 31,  2002,  the due date of the  debentures.  The  debentures  bore
interest at a rate of 8% per annum. The holders of the debentures  exchanged the
debentures in conjunction  with a capital  restructuring  in December 1998. (see
Note 6)


NOTE 5 - MANDATORILY REDEEMABLE PREFERRED STOCK:
- -----------------------------------------------

In  connection  with the  Company's  recapitalization  (see Note 6), the Company
issued 30,000 shares of  mandatorily  redeemable  preferred  stock Series A. The
stock has a par value of $.01 per share and a liquidation preference of $100 per
share; it is mandatorily redeemable at the option of the holders on May 31, 2002
at a redemption  price of $100 per share or  $3,000,000.  The Series A preferred
stock shall also be redeemed by the Company upon a change of control or upon the
issuance  of  equity  securities  by the  Company  for  proceeds  in  excess  of
$15,000,000,  both as defined in the Certificate of Determination for the Series
A preferred stock.

The  difference  in the  fair  value  of the  mandatorily  redeemable  Series  A
preferred  stock at the date of  issuance  and the  redemption  amount  is being
accreted,  using the interest method,  over the period from the issuance date to
the required redemption date as a charge to paid-in capital.

There shall be no dividends  on the Series A preferred  stock unless the Company
is unable to redeem the stock at the required  redemption  date,  at which point
dividends shall cumulate and accrue on a daily basis,  without interest,  at the
rate of $15.00 per share per annum, payable quarterly.


NOTE 6 - SHAREHOLDERS' EQUITY:
- -----------------------------

                                      F-12
<PAGE>

Recapitalization
- ----------------

In April 1998 the Company completed a private placement of non-interest  bearing
senior  subordinated  notes in an  aggregate  principal  amount  of  $3,850,000,
together with detachable  warrants to purchase an aggregate of 1,925,000  shares
of common stock  exercisable at $2.00 per share.  The new securities were issued
for an aggregate purchase price of $3,850,000 and were purchased  principally by
the Company's affiliates. In connection with the sale of the new securities, the
Company entered into an agreement (the  "Agreement")  with all of the holders of
the Company's existing  subordinated debt securities,  representing an aggregate
principal amount of $6,000,000.  Pursuant to the Agreement,  each holder (of new
and old securities)  agreed to exchange all of its subordinated debt securities,
together  with any warrants  issued in  connection  therewith,  for newly issued
shares of  preferred  stock.  Ten shares of newly issued  preferred  stock ("the
Preferred  Stock") were issued for each $1,000  principal amount of subordinated
debt securities exchanged. The total number of shares issued were 30,000, 30,000
and 38,500  for  Preferred  Stock  Series A, B and C,  respectively.  Holders of
$3,000,000 principal amount of existing  subordinated debt securities elected to
receive  Series A Preferred  Stock which has no fixed  dividend  rights,  is not
convertible  into common stock, is mandatorily  redeemable by us in May 2002 and
will not accrue  dividends  unless the  Company is unable to redeem the Series A
Preferred Stock at the required  redemption date, at which point dividends would
begin to accumulate and accrue at a rate of $15 per share per annum.  Holders of
$3,000,000  principal amount of subordinated debt securities  elected to receive
Series B convertible  preferred  stock which has no fixed dividend rights and is
convertible  into  common  stock at a price per share of $3.00.  Holders  of the
$3,850,000  principal  amount  of  newly  issued,  non-interest  bearing  senior
subordinated  notes  exchanged such debt  securities (and the warrants issued in
connection  therewith) for Series C convertible  preferred  stock,  which has no
fixed dividend  rights and is convertible  into common stock at a price of $2.00
per share.  The issuance of the shares of preferred stock occurred upon exchange
of the subordinated debt securities in December 1998.

The Preferred Shares are non-voting.  However, holders of at least a majority of
the  Preferred  Shares  acting as a class,  must  consent to  certain  corporate
actions,  including  the  sale of the  Company,  as  defined  in the  respective
Certificates of Determination. Both Series B and Series C preferred stock have a
par value of $.01 per  share and a  liquidation  preference  of $100 per  share.
During Fiscal 1999,  10,000 shares of Series B preferred  stock  converted  into
333,333 shares of common stock.

                                      F-13
<PAGE>

NOTE 7 - INCOME TAXES:
- ---------------------

The provision for income taxes is comprised of the following:

<TABLE>
<CAPTION>
                                            Year Ended
                              ---------------------------------------
                              January 29,   January 30,   January 31,
                                 2000          1999          1998
                              -----------   -----------   -----------
     <S>                          <C>           <C>           <C>
     Current provision:
       Federal
       State                      $68,000       $22,000       $27,000

     Deferred provision:
       Federal
       State                   __________    __________    __________

                                  $68,000       $22,000       $27,000
                              ===========   ===========   ===========
</TABLE>

The Company's effective income tax rate differed from the federal statutory rate
as follows:


<TABLE>
<CAPTION>
                                                            Year Ended
                                             ------------------------------------------
                                             January 29,    January 30,    January 31,
                                                2000           1999           1998
                                                ----           ----           ----
     <S>                                         <C>            <C>            <C>
     Federal statutory rate                      34%            34%            34%
     State income taxes, net of federal
       benefit                                    3                             3
     Stock options
     Valuation allowance                        (34)           (11)           (39)
     Debt discount amortization                                (23)
     Other                                       (3)                            2
                                              -----           -----         -----

     Effective income tax rate                    0%             0%             0%
                                              =====           =====         =====
</TABLE>


                                      F-14
<PAGE>

Deferred tax (liabilities) assets are comprised of the following:

<TABLE>
<CAPTION>
                                       January 29,    January 30,
                                          2000           1999
                                      ------------    -----------
<S>                                   <C>             <C>
Depreciation and amortization         $   (167,000)   $   (87,000)
Other                                      (27,000)       (27,000)
                                      ------------    -----------

 Deferred tax liabilities                 (194,000)      (114,000)
                                      ------------    -----------

Net operating loss carryforwards        12,054,000      7,672,000
Deferred rent                              625,000        604,000
Deferred compensation                      820,000
Other reserves                              98,000        868,000
Other                                      280,000         69,000
Sales returns                               96,000         29,000
                                      ------------    -----------

 Deferred tax assets                    13,973,000      9,242,000
                                      ------------    -----------

Valuation allowance                    (12,379,000)    (7,728,000)
                                      ------------    -----------

 Net deferred tax asset               $  1,400,000    $ 1,400,000
                                      ============    ===========
</TABLE>


In evaluating the realizability of the deferred tax asset, management considered
the Company's  projections  and available  tax planning  strategies.  Management
expects that the Company will  generate $4 million of taxable  income within the
next 15 years to utilize the net deferred tax asset.  The taxable income will be
generated  through a combination of improved  operating results and tax planning
strategies.  Rather  than lose the tax  benefit,  the  Company  could  implement
certain tax planning  strategies  including the sale some of its operations or a
portion of the Company's stock ownership in  RightStart.com in order to generate
income to enable  the  Company to realize  its NOL  carryforwards.  Based on the
expected  operating   improvements,   combined  with  tax  planning  strategies,
management believes that adequate taxable income will be generated over the next
15 years in which to utilize at least a portion of the NOL carryforwards

The Company has federal and state net operating  loss  carryforwards  at January
29, 2000 of $23.7 million and $9.4 million,  respectively.  The  Subsidiary  had
federal  and state net  operating  loss  carryforwards  at January  29,  2000 of
approximately  $9.7 million and $4.8  million  which expire in fiscal year 2020.
These carryforwards will expire in fiscal years ending 2002 through 2020.


NOTE 8 - EMPLOYEE BENEFITS AND STOCK OPTIONS:
- --------------------------------------------

On March 15, 1991, two now former  executives were granted options to acquire up
to 450,000  shares of the  Company's  common stock under a  non-qualified  stock
option  plan.  The options were granted at fair market value of $6.66 per share.
One hundred fifty thousand options were exercisable at the date of grant.  These
options expire June 1, 2001. In conjunction  with the August 1995  renegotiation
of the employment contracts with these two executives, certain option terms were
amended. Each executive's holdings became 194,000

                                      F-15
<PAGE>

options  exercisable  at $6.00 per share,  the fair market  value at the time of
reissuance.  At January 29, 2000, 21,500 shares were outstanding under this plan
and there were no additional options available for future grants.

One of the executives covered by these option agreements was the Company's chief
executive  officer who resigned in March 1996.  The other  executive  covered by
these option  agreements  was the  Company's  president  who resigned in October
1996.  The  employment  contracts  for these  individuals  called for  severance
payments in aggregate of approximately  $930,000.  A significant portion of each
individual's  severance represented the cash surrender value of a life insurance
policy and the remainder was paid out through December 1997.

In October 1991, the Company adopted the 1991 Employee Stock Option Plan, which,
as amended, covers an aggregate of 900,000 shares of the Company's common stock.
Options  outstanding  under this plan have terms ranging from three to ten years
(depending on the terms of the individual  grant).  In May 1998,  certain option
holders were given the right to cancel  their  existing  options  (many of which
were vested) (the "Existing Options") and have new options issued to them at the
fair market value on the date of grant of $3.50 per share (the "New Options. The
New Options  vest in  accordance  with the terms of the  individual  grants.  At
January  29,  2000,  there were no  Existing  Options  outstanding.  Options for
375,960 shares were exercisable at January 29, 2000.

In October 1995,  the Company  adopted the 1995  Non-Employee  Directors  Option
Plan, as amended,  to cover an aggregate of 200,000 shares of common stock. This
Plan provides for the annual issuance, to each non-employee director, of options
to purchase 1,500 shares of common stock. In addition, each director is entitled
to make an election to receive,  in lieu of directors' fees,  additional options
to purchase common stock.  The amount of additional  options is determined using
the Black-Scholes  option-pricing  model such that the fair value of the options
issued is equivalent to the fees that the director  would be otherwise  entitled
to  receive.  Prior to  Fiscal  1999,  the  amount  of  additional  options  was
determined  based on an  independent  valuation.  Options issued under this plan
vest on the  anniversary  date of  their  grant  and upon  termination  of Board
membership.  These  options  expire  three to five years from the date of grant.
Options to purchase  172,130  shares of common stock were issued under this plan
at exercise  prices ranging from $2.50 to $10.46 per share,  such exercise price
being equal to the closing  price of the  Company's  common stock on the date of
grant. In Fiscal 1999, the Company  recorded  $100,000 of deferred  compensation
for options  granted  under this plan,  of which  $24,000 was charged to expense
during the period. At January 29, 2000, 146,477 of the options issued under this
plan were exercisable.

In 1993,  the Company  adopted an employee  stock  ownership  plan  ("ESOP") and
employee stock purchase plan ("ESPP") for the benefit of its employees. The ESOP
is funded exclusively by discretionary  contributions determined by the Board of
Directors. The Company matches employees' contributions to the ESPP at a rate of
50%. The Company's  contributions  to the ESPP amounted to $12,000,  $14,000 and
$24,000 in Fiscal 1999, Fiscal 1998 and Fiscal 1997, respectively.

                                      F-16
<PAGE>

The following table  summarizes the Company' option activity through January 29,
2000:

<TABLE>
<CAPTION>
                                                                         Fair Value     Options       Exercisable
                                         Number of    Weighted Average   of Options   Exercisable   Weighted Average
                                          Options      Exercise Price     Granted     at Year End    Exercise Price
                                         ----------   ----------------   ----------   -----------   ----------------
<S>                                        <C>                   <C>         <C>          <C>                  <C>
Outstanding at February 1, 1997            489,960               $7.40

Granted                                     98,295                5.00       $1.55

Canceled                                   (42,250)               8.08

Exercised                                 (220,000)               6.00

Outstanding at January 31, 1998            326,005                7.62                    323,921              $4.17

Granted                                    785,014                3.03        $1.07

Canceled                                  (220,500)               7.13

Outstanding at January 30, 1999            890,519                3.72                    148,006              $7.15

Granted                                    148,270                8.20         5.31

Canceled                                    (9,999)               3.50

Exercised                                  (27,383)               5.64

Outstanding at January 29, 2000          1,001,407                4.33                    543,937              $3.75
</TABLE>


The following table summarizes  information concerning the Company's outstanding
and exercisable stock options at January 29, 2000:

<TABLE>
<CAPTION>
                        Number            Weighted Average           Weighted                Average
    Range of        Outstanding at     Remaining Contractual     Exercise Price of      Number Exercisable
Exercise Prices     January 29,2000             Life            Options Outstanding     at January 29,2000
- ----------------   -----------------   ----------------------   --------------------   --------------------
<S>                      <C>                 <C>                         <C>                    <C>

 $2.50 -  $3.50           731,514            7.9 years                   $ 3.03                 422,314
 $5.00 -  $7.88           173,412            7.9 years                     6.67                  58,412
 $8.50 -  $17.25           96,481            3.0 years                    10.02                  63,211
                        ---------                                        ------                 -------
                        1,001,407                                        $ 4.33                 543,937
                        =========                                        ======                 =======
</TABLE>


The fair value of each option grant was estimated on the date of grant using the
Black-Sholes option-pricing model with the following assumptions:


<TABLE>
<CAPTION>
                                                     Fiscal 1999   Fiscal 1998    Fiscal 1997
                                                     -----------   -----------    -----------
<S>                                                      <C>             <C>         <C>
Risk-free interest rates                                 5.27%           5.17%       6.00%
Expected life (in years)                                    4               4           4
Dividend yield                                              0%              0%          0%
Expected volatility                                     85.33%          76.91%      79.34%

</TABLE>


The Company and the Subsidiary have adopted Statement of Financial Accounting
Standards No. 123, "Accounting for Stock-Based Compensation" ("SFAS 123").  In
accordance with the provisions of SFAS 123,

                                      F-17
<PAGE>

the Company and the Subsidiary  apply APB Opinion No. 25,  "Accounting for Stock
Issued to Employees,"  and related  interpretations  in accounting for its plans
and does not recognize  compensation  expense for its  stock-based  compensation
plans  based on the fair  market  value  method  prescribed  by SFAS 123. If the
Company and the Subsidiary had elected to recognize  compensation  expense based
upon the fair value at the grant date for awards  under their  plans  consistent
with the methodology prescribed by SFAS 123, the Company's consolidated net loss
and consolidated  loss per share,  including the Company's share of compensation
expense related to the Subsidiary's option grants, would be increased to the pro
forma amounts indicated below:



<TABLE>
<CAPTION>
                                                                             Year Ended
                                                                              ----------
                                                   January 29, 2000        January 30, 1999        January 31, 1998
                                                   ----------------        ----------------        ----------------
<S>                                                 <C>                       <C>                     <C>
Net loss:
   As reported                                      ($ 10,842,000)            ($5,680,000)            ($9,241,000)
   Pro forma                                          (11,922,000)             (6,258,000)             (9,640,000)
Basic and diluted loss per share :
   As reported                                             ($2.14)                 ($1.13)                 ($2.01)
   Pro forma                                                (2.34)                  (1.24)                  (2.10)

</TABLE>


These pro forma amounts may not be  representative  of future  disclosures since
the  estimated  fair value of stock  options is  amortized  to expense  over the
vesting period, and additional options may be granted in future years.

The Black-Scholes  option-pricing  model was developed for use in estimating the
fair value of traded  options which have no vesting  restrictions  and are fully
transferable.  In addition,  option-pricing  models  require the input of highly
subjective  assumptions  including the expected stock price volatility.  Because
the Company's and the Subsidiary's  employee stock options have  characteristics
significantly different from those of traded options, and because changes in the
subjective input assumptions can materially  affect the fair value estimate,  in
management's  opinion, the existing models do not necessarily provide a reliable
single measure of the fair value of employee stock options.

In Fiscal 1999, 100,000 options were granted at an exercise price of $7.25 and a
fair value at date of grant of $8.25. The Company recorded  $100,000 of deferred
compensation  related to these options, of which $24,000 was amortized in Fiscal
1999.

Subsidiary Options
- ------------------

In June 1999,  RightStart.com  adopted the RightStart.com Inc. 1999 Stock Option
Plan. The total number of shares that can be issued under the plan is 1,818,000.
This plan  provides  for the  granting  to  employees,  including  officers  and
directors, of incentive stock options ("ISO") and for the granting to employees,
consultants and non-employee directors of non-statutory stock options.  Included
in the Subsidiary's options granted through January 29, 2000 are 359,000 options
granted to employees of The Right Start who are not employees of the subsidiary.
Generally,  options  granted  under  this  Plan  have a term of ten  years,  are
nontransferable,  and vest 25% on the first  anniversary  of grant  and  monthly
thereafter over three years.

                                      F-18
<PAGE>

The  following  table  summarizes  RightStart.com's  stock option  activity from
inception through January 29, 2000:


<TABLE>
<CAPTION>
                        Weighted Average                              Weighted Average
                        Number of Shares       Price Per Share         Exercise Price
                        ----------------       ---------------         --------------
      <S>                  <C>                  <C>                        <C>
      Granted              1,769,500            $0.45 to $4.50             $1.18
      Exercised
      Canceled
                           1,769,500
                           =========
</TABLE>


Weighted  average  fair value of options  granted in Fiscal  1999 was $1.29.  In
Fiscal 1999,  535,400  options were granted at an exercise  price of $0.45 and a
fair market value at date of grant of $1.67 and 300,000  options were granted at
an exercise  price of $3.75 and a fair  market  value at date of grant of $4.29.
The  estimated  fair  value of the stock at the grant  dates were based on third
party appraisals or based on the conversion price of the Subsidiary's  preferred
stock  converted  into  common  stock of the  Subsidiary.  For  Fiscal  1999 the
Subsidiary recorded $815,000 of deferred compensation in connection with options
granted  under the  RightStart.com  Inc.  1999 Stock Option Plan and  recognized
compensation expense in the amount of $220,000.

Additional information with respect to the outstanding options as of January 29,
2000 was as follows:


<TABLE>
<CAPTION>
                                                            Weighted Average        Life in       Options
     Range of Exercise Prices         Number of Shares        Exercise Price          years      Exercisable
     -------------------------        ----------------        --------------          -----      -----------
               <S>                      <C>                        <C>                  <C>        <C>
               $0.45                    1,396,000                  $0.45                9.4        494,000
               $3.75                      300,000                  $3.75                9.8
               $4.50                       73,500                  $4.50                9.9
                                        ---------                                       ---
                                        1,769,500                                       9.6
                                        =========                                       ===

</TABLE>

The fair value of each option grant was estimated on the date of grant using the
Black-Sholes option-pricing model with the following assumptions:

<TABLE>
      <S>                                                               <C>
      Risk-free interest rates                                          5.80%
      Expected life (in years)                                             7
      Dividend yield                                                       0%
      Expected volatility                                                 85%
</TABLE>

Had  compensation  cost been  determined and recorded based on the fair value at
the date of grant  consistent  with the  provisions  of SFAS 123, the  Company's
share of the  Subsidiary's  compensation  expense in Fiscal 1999 would have been
$296,000 which is included in the pro forma loss above.

NOTE 9 - RELATED PARTY TRANSACTIONS:
- -----------------------------------

Kayne Anderson Investment  Management ("KAIM"), a shareholder,  provides certain
management services to the Company and charges the Company for such services.
Annual management fees of $112,500

                                      F-19
<PAGE>

were paid to KAIM in Fiscal 1999, Fiscal 1998 and Fiscal 1997.


NOTE 10 - OPERATING LEASES:
- --------------------------

The Company leases real property and equipment under  non-cancelable  agreements
expiring from 2000 through 2007.  Certain retail store lease agreements  provide
for  contingent  rental  payments if the store's net sales exceed  stated levels
("percentage  rents").  Certain other of the leases contain  escalation  clauses
which  provide for  increases in base rental for  increases in future  operating
cost and renewal options at fair market rental rates.

The Company's minimum rental commitments are as follows:


<TABLE>
<CAPTION>
                Fiscal Year
                -----------
               <S>                     <C>
                   2000                $ 4,348,000
                   2001                  4,255,000
                   2002                  3,951,000
                   2003                  3,606,000
                   2004                  2,707,000
                Thereafter               2,875,000
                                       -----------
                                       $21,742,000
                                       -----------
</TABLE>

Net rental  expense  under  operating  leases was  $3,584,000,  $3,233,000,  and
$3,802,000  for Fiscal  1999,  Fiscal  1998 and Fiscal  1997,  respectively.  No
percentage rents were incurred in Fiscal 1999, Fiscal 1998 or Fiscal 1997.


NOTE 11 - STORE CLOSINGS:
- ------------------------

In 1999 the Company closed one store and wrote off approximately $151,000 of the
net book value of the assets related to this store.

On  December  16,  1997,  the  Board  of  Directors  of  the  Company   approved
management's  plan to close seven  poor-performing  retail  stores.  The Company
wrote  off $1.3  million  of the net  carrying  value of  capitalized  leasehold
improvements  and fixed assets  related to these  stores.  The revenues from the
stores which closed were  $1,904,000  and  $4,663,000 for Fiscal 1998 and Fiscal
1997, respectively. Operating losses from these stores were $17,000 and $435,000
for Fiscal 1998 and Fiscal 1997, respectively.  All but one of these stores were
closed in Fiscal 1998. The remaining store was closed in Fiscal 1999.

On January 28, 1997, the Board of Directors of the Company approved management's
plan to close two poor-performing  retail stores. The Company wrote off $425,000
of the net carrying value of capitalized leasehold improvements and fixed assets
related to these stores, which is included in other expenses in the statement of
operations. The revenues from these stores were $99,000 and $802,000 Fiscal 1998
and Fiscal 1997,  respectively.  Operating losses from these stores were $42,000
and $167,000 for Fiscal 1998 and Fiscal  1997,  respectively.  These stores were
closed in Fiscal 1998.


NOTE 12 - RECAPITALIZATION AND EXTRAORDINARY GAIN:
- -------------------------------------------------

                                      F-20
<PAGE>

In connection with its  recapitalization,  effective April 13, 1998, the holders
of the Company's $3.0 million  subordinated notes and $3.0 million  subordinated
convertible  debentures  agreed  to waive  their  right to  receive  any and all
interest  payments  accrued  and  owing  on or after  February  28,  1998.  This
modification of terms was accounted for prospectively,  from the effective date,
under Statement of Financial Accounting Standards No. 15, "Accounting of Debtors
and Creditors for Troubled Debt Restructurings", as follows.

The  carrying  amount of the  subordinated  notes as of April  13,  1998 was not
changed as the carrying  amount of the debt did not exceed the total future cash
payments  of $3.0  million  specified  by the new terms.  Interest  expense  was
computed using the interest method to apply a constant  effective  interest rate
to the payable balance between the modification  date of April 13, 1998, and the
original maturity date of the payable in May 2000.

The total future cash  payments  specified  by the new terms of the  convertible
debentures of $3.0 million is less than the carrying  amount of the liability to
the debenture holders of $3,027,000,  therefore, the carrying amount was reduced
to an amount equal to the total future cash payments  specified by the new terms
and the Company  recognized  a gain on  restructuring  of payables  equal to the
amount of the reduction as of April 13, 1998. No interest expense was recognized
on the payable for any period  between the  modification  date of April 13, 1998
and the date the debentures were exchanged for preferred stock.

Proceeds from the Company's private placement of New Securities in the amount of
$3,850,000 were used to pay off the Company's revolving line of credit.

Additionally, holders of subordinated debt and warrant securities exchanged such
securities  for either Series A or Series B preferred  stock.  The fair value of
each preferred stock series was determined as of the issuance date of the stock.
The difference between the fair value of the Series A preferred stock granted of
$1,769,000 and the carrying amount of the related  subordinated  debt security's
balance  exchanged of $3,000,000 was recognized as a gain on the  extinguishment
of  debt,  net  of  transaction  expenses,  in the  amount  of  $1,231,000.  The
difference between the fair value of the Series B preferred stock series granted
of  $2,812,000  and  the  carrying  amount  of  the  related  subordinated  debt
security's  balance plus accrued interest exchanged of $2,828,000 was recognized
as a gain on the  extinguishment  of debt, net of transaction  expenses,  in the
amount of  $16,000  with  $8,000 of the gain on the  exchange  of notes  held by
principal shareholders recorded as a credit to additional paid-in capital. There
was no gain or loss recognized on the conversion of the New Securities.
(See Note 6)

                                      F-21
<PAGE>

NOTE 13 - SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
- ----------------------------------------------------------

Changes  in assets  and  liabilities  which  increased  (decreased)  cash are as
follows:

<TABLE>
<CAPTION>
                                                                             Year Ended
                                                                             ----------
                                                    January 29, 2000        January 30, 1999        January 31, 1998
                                                    ----------------        ----------------        ----------------
<S>                                                     <C>                      <C>                    <C>
Accounts and other receivables                          ($    97,000)            ($  180,000)           $    733,000
Merchandise inventories                                   (3,897,000)                805,000               1,062,000
Other current assets                                         (61,000)                319,000                 217,000
Other non-current assets                                  (1,168,000)                (48,000)                 (2,000)
Accounts payable and accrued expenses                      5,736,000               1,040,000              (3,641,000)
Deferred rent                                                (71,000)               (176,000)                315,000
                                                         -----------             -----------            ------------
                                                         $   442,000             $ 1,760,000             ($1,316,000)
                                                         ===========             ===========            ============
</TABLE>

Supplementary disclosure of cash flow information:
<TABLE>
<CAPTION>

                                                        Fiscal 1999             Fiscal 1998            Fiscal 1997
                                                        -----------             -----------            -----------
<S>                                                         <C>                     <C>                    <C>
Cash paid for income taxes                                  $ 11,000                $  3,000               $  5,000
Cash paid for interest                                       447,000                 483,000                954,000

</TABLE>

Non-cash investing and financing activities:



<TABLE>
<CAPTION>
                                                     Fiscal 1999            Fiscal 1998            Fiscal 1997
                                                     -----------            -----------            -----------
<S>                                                  <C>                        <C>                <C>
Conversion of Series B preferred stock to
 common stock                                        $  938,000
Issuance of common stock and warrants in
 connection with financing agreement                    159,000
Preferred dividend accretion                            301,000                 $19,000
Exchange of subsidiary stock for software             1,243,000

</TABLE>



NOTE 14 - SEGMENT INFORMATION
- -----------------------------

The Company has two  reportable  segments;  Direct-to-customers,  which includes
online and catalog operations,  and Retail, which includes activities related to
the Company's  retail  stores.  Both segments sell products to meet the needs of
the parents of infants and small children. The Direct-to-customers  segment also
sells products directed to older children through preteen.

The accounting  policies of the segments are the same as those  described in the
summary of significant  accounting policies.  The Company evaluates  performance
based on profit or loss from operations before income taxes.

The Company charges a management fee on inventory transferred from the Retail
segment to the Direct-to-

                                      F-22
<PAGE>

customers segment and a fee on services provided by the Retail segment on behalf
of the Direct-to-customers segment.

The Company's reportable segments have operations that offer the same or similar
products but have a different method of delivery to its customers.

Segment information for Fiscal 1999 is as follows:


<TABLE>
<CAPTION>
                               Online            Catalog       Direct-to-Customers         Retail               Total
                           ---------------   ---------------   --------------------   -----------------   -----------------
 <S>                          <C>                <C>                   <C>                 <C>                <C>
 Net sales                    $ 7,394,000        $3,642,000            $11,036,000         $38,043,000        $ 49,079,000
 Interest income                  238,000                                  238,000                                 238,000
 Interest expense                                                                              465,000             465,000
 Depreciation                     278,000                                  278,000           1,672,000           1,950,000
 Non-cash compensation            220,000                                  220,000           1,794,000           2,014,000
 Pre-opening costs                                                                             323,000             323,000
 Minority interest                                                       3,000,000                               3,000,000
 Store closing expense                                                                         151,000             151,000
 Pre-tax loss                  (6,673,000)         (303,000)            (6,976,000)         (3,798,000)        (10,774,000)
 Total assets                   4,294,000           252,000              4,546,000          26,181,000          30,727,000
 Fixed asset additions          2,456,000                                2,456,000           2,390,000           4,846,000

</TABLE>

Segment information for Fiscal 1998 is as follows:

<TABLE>
<CAPTION>

                                     Catalog             Retail               Total
                                  --------------   ------------------   -----------------
 <S>                                 <C>                 <C>                 <C>
 Net Sales                           $4,736,000          $31,875,000         $36,611,000
 Interest expense                                            640,000             640,000
 Depreciation                            18,000            1,470,000           1,488,000
 Pre-opening costs                                           209,000             209,000
 Store closing (income)                                     (113,000)           (113,000)
 Pre-tax loss                          (126,000)          (6,743,000)         (6,869,000)
 Total assets                           252,000           17,419,000          17,671,000
 Fixed asset additions                                     1,296,000           1,296,000

</TABLE>


NOTE 15 -WARRANTS
- -----------------

At  January  29,  2000 there  were  347,000  warrants  outstanding  to  purchase
RightStart.com  common stock at $4.50 per share  exercisable  for five years and
expiring in 2004. Also  outstanding at January 29, 2000 were 136,500 warrants to
purchase  RightStart.com  common stock at $11.25 per share  exercisable for five
years and expiring in 2004.  These  warrants  were issued in  connection  with a
strategic alliance with a third party. The value of the 136,500 warrants,  using
the Black-Sholes pricing model, was determined to be approximately  $337,000 and
will be amortized over the three-year term of the agreement.


NOTE 16 - OTHER FINANCIAL DATA
- ------------------------------

                                      F-23
<PAGE>

Allowance for Doubtful Accounts
- -------------------------------

The Activity in the allowance for doubtful accounts was as follows:

<TABLE>
<CAPTION>

                 Beginning Balance      Provision       Write-offs     Ending Balance
                 -----------------      ---------       ----------     --------------
<S>                         <C>             <C>             <C>               <C>
Fiscal 1997                 $14,000         $12,000         ($9,000)          $17,000
Fiscal 1998                  17,000          15,000          (5,000)           27,000
Fiscal 1999                  27,000          60,000                            87,000

</TABLE>

Accounts payable and accrued expenses
- -------------------------------------

The components of accounts payable and accrued expenses are as follows:

<TABLE>
<CAPTION>

                                              Fiscal 1999                Fiscal 1998
                                              -----------                -----------
<S>                                                <C>                        <C>
Accounts Payable                                   $5,963,000                 $2,333,000
Accrued payroll and related expenses                  504,000                    431,000
Accrued merchandise costs                           1,876,000                    518,000
Accrued professional fees                             485,000                     62,000
Sales returns and allowances                          175,000                     69,000
Sales and use tax accruals                            235,000                    218,000
Other accrued expenses                                328,000                    191,000
                                                   ----------                 ----------
                                                   $9,566,000                 $3,822,000
                                                   ==========                 ==========
</TABLE>




NOTE 17 - COMMITMENTS AND CONTINGENCIES
- ---------------------------------------

Future Advertising
- ------------------

The Company typically commits to run advertising  approximately  three months in
advance.  As of January 29, 2000, the Company had  commitments of  approximately
$800,000 for future advertising.  In November 1999 the Subsidiary entered into a
term sheet with an integrated media company.  The term sheet  contemplates  that
over the three-year term of the proposed  agreement the Subsidiary would provide
consideration approximating $13.7 million.

                                      F-24
<PAGE>


Leases
- ------

Since May 1, 1999,  the Company has subleased  office space on a  month-to-month
basis.  Rent expense under this sublease  totaled  $151,000 for Fiscal 1999. The
monthly rent cost is approximately $22,500 effective January 29, 2000.

Legal Matters
- -------------

The  Company is  involved in legal  matters  that arise in the normal  course of
business.  Management  is aware of no  material  claims or  actions  pending  or
threatened against the Company and the Subsidiary.


NOTE 18 - SUBSEQUENT EVENT
- --------------------------

In April 2000,  the  Subsidiary  sold secured  bridge notes to affiliates in the
aggregate  principal amount of $2,180,000 (the "Bridge Notes"),  and warrants to
purchase  109,000  shares of its common  stock at an exercise  price of $6.70 to
provide funding until the Subsidiary can obtain additional  equity financing.  A
default on the Bridge Notes would permit such holders to foreclose on the assets
of the Subsidiary and require the  Subsidiary,  to the extent it has not already
done so, to issue to the holders of the notes,  additional  warrants to purchase
an aggregate of 8,720,000  shares,  or  approximately  48.9% of the  outstanding
common stock of the Subsidiary, at an exercise price of $0.25 per share.

                                      F-25
<PAGE>


                         NOTE 19 - VALUATION RESERVES
                         ----------------------------
<TABLE>
<CAPTION>

                                                   Additional
                                    Balance at       charged                   Balance at
                                     beginning      to costs                       end
Classification                       of period    and expenses    Deductions    of period
- ----------------------------------  ------------  --------------  -----------  ------------
<S>                                  <C>             <C>            <C>        <C>
Fiscal year ended January 29, 2000
- ----------------------------------

Allowance for deferred tax asset     $7,728,000      $4,651,000                $12,379,000
Inventory reserve                        68,000         439,000     $429,000        78,000
Allowance for sales returns              69,000         106,000                    175,000
                                    ------------  --------------  -----------  ------------

                                     $7,865,000      $5,196,000     $429,000   $12,632,000
                                    ============  ==============  ===========  ============

Fiscal year ended January 30, 1999
- ----------------------------------

Allowance for deferred tax asset     $7,079,000        $649,000                 $7,728,000
Inventory reserve                       121,000         369,000     $422,000        68,000
Allowance for sales returns              69,000                                     69,000
                                    ------------  --------------  -----------  ------------

                                     $7,269,000      $1,018,000     $422,000    $7,865,000
                                    ============  ==============  ===========  ============

Fiscal year ended January 31, 1998
- ----------------------------------

Allowance for deferred tax asset     $3,280,000      $3,799,000                 $7,079,000
Inventory reserve                        81,000         425,000     $385,000       121,000
Allowance for sales returns             103,000                       34,000        69,000
                                    ------------  --------------  -----------  ------------
                                     $3,464,000      $4,224,000     $419,000    $7,269,000
                                    ============  ==============  ===========  ============
</TABLE>

                                     F-26


                                                                    EXHIBIT 23.1


                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

As independent public accountants, we hereby consent to the incorporation of our
report  included  in this  Form  10-K/A,  into the  Company's  previously  filed
registration statements on Form S-8 (File Nos. 333-21747,  333-21749, 333-77669,
333-77671, 333-78837 and 333-78891) and on Form S-3 (File No. 333-84319).

/s/ Arthur Andersen LLP

Arthur Andersen LLP
Los Angeles, California
May 11, 2000

                                                                    EXHIBIT 23.2

   Consent of Independent Accountants


     We hereby consent to the incorporation by reference in the Registration
Statement on Form S-3 (No. 333-84319) and in the Registration Statements on Form
S-8 (No. 333-21749, No. 333-21747, No. 333-78837, No. 333-78891, No. 333-77669
and No. 333-77671) of The Right Start, Inc. of our report dated March 12, 1999
relating to the financial statements and financial statement schedule as of
January 30, 1999 and for the years ended January 30, 1999 and January 31, 1998,
which appears in this Form 10-K/A.

/s/ PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP
Los Angeles, California
May 11, 2000

<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000


<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          JAN-29-2000
<PERIOD-START>                             JAN-31-1999
<PERIOD-END>                               JAN-29-2000
<CASH>                                           5,199
<SECURITIES>                                         0
<RECEIVABLES>                                      682
<ALLOWANCES>                                         0
<INVENTORY>                                      9,694
<CURRENT-ASSETS>                                17,424
<PP&E>                                          16,990
<DEPRECIATION>                                   6,342
<TOTAL-ASSETS>                                  30,727
<CURRENT-LIABILITIES>                           12,943
<BONDS>                                              0
                            2,088
                                      5,725
<COMMON>                                        22,593
<OTHER-SE>                                      15,468
<TOTAL-LIABILITY-AND-EQUITY>                    30,727
<SALES>                                         49,079
<TOTAL-REVENUES>                                49,079
<CGS>                                           25,279
<TOTAL-COSTS>                                   62,626
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             227,000
<INCOME-PRETAX>                               (10,774)
<INCOME-TAX>                                        68
<INCOME-CONTINUING>                           (10,842)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                  (10,842)
<EPS-BASIC>                                   (2.14)
<EPS-DILUTED>                                   (2.14)



</TABLE>


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