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

                                    FORM 10-Q

(Mark One)

|X|   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

For the quarterly period ended September 2, 2001

|_|   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 1-7013

                             GRISTEDE'S FOODS, INC.
                             ----------------------
             (Exact Name of Registrant as Specified in its Charter)

               Delaware                                     13-1829183
               --------                                     ----------
   (State or Other Jurisdiction of                      (I.R.S. Employer
    Incorporation or Organization)                     Identification No.)

                  823 Eleventh Avenue, New York, New York 10019
                  ---------------------------------------------
                    (Address of Principal Executive Offices)

                                 (212) 956-5803
                                 --------------
              (Registrant's Telephone Number, Including Area Code)

                                       N/A
                                       ---
              (Former Name, Former Address and Former Fiscal Year,
                          if Changed Since Last Report)

Indicate by check mark whether the registrant (1) has filed all reports to be
filed by Section 13 or 15 (d) of the Securities Exchange Act 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 |_|

At October 16, 2001, registrant had issued and outstanding 19,636,574 shares of
common stock.

<PAGE>

                     GRISTEDE'S FOODS, INC. AND SUBSIDIARIES

PART I - FINANCIAL INFORMATION

 Item 1. Financial Statements

            Consolidated Balance Sheets as of
                September 2, 2001 and December 3, 2000                   Page 3

            Consolidated Statements of Operations for
                the quarters and nine months ended
                September 2, 2001 and August 27, 2000                    Page 4

            Consolidated Statements of Stockholders'
                Equity for the year ended
                December 3, 2000 and the
                nine months ended September 2, 2001                      Page 5

            Consolidated Statements of Cash Flows for
                the quarters and nine months ended
                September 2, 2001 and August 27, 2000                    Page 6

            Notes to Consolidated Financial Statements                   Page 7

 Item 2. Management's Discussion and Analysis of Financial Condition
         and Results of Operations                                       Page 11

PART II - OTHER INFORMATION                                              Page 15


                                       2
<PAGE>

Item 1
Financial Statements

                             GRISTEDE'S FOODS, INC.
                      UNAUDITED CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                                 September 2,    December 3,
ASSETS                                                                              2001             2000
                                                                                ------------    ------------
<S>                                                                             <C>             <C>
CURRENT ASSETS:
    Cash                                                                        $    354,229    $    412,408
    Accounts receivable - net of allowance for doubtful accounts
       of $204,162 at September 2, 2001 and $150,000 at December 3, 2000           6,316,483       6,864,329
    Inventory                                                                     32,085,048      30,104,955
    Due from related parties - trade                                                       0         879,000
    Due from related parties - other                                                       0       3,072,000
    Prepaid expenses and other current assets                                      1,713,547       2,488,337
                                                                                ------------    ------------

             Total current assets                                                 40,469,307      43,821,029
                                                                                ------------    ------------

PROPERTY EQUIPMENT:
    Furniture, fixtures and equipment                                             17,328,067      16,838,262
    Capitalized equipment leases                                                  20,868,004      18,714,519
    Leaseholds and leasehold improvements                                         51,353,857      47,963,768
                                                                                ------------    ------------
                                                                                  89,549,928      83,516,549
    Less accumulated depreciation and amortization                                39,400,644      35,228,221
                                                                                ------------    ------------

             Net property and equipment                                           50,149,284      48,288,328

    Deposits and other assets                                                      1,071,903         951,596
    Other assets                                                                   3,453,500       3,385,104
                                                                                ------------    ------------

TOTAL                                                                           $ 95,143,994    $ 96,446,057
                                                                                ============    ============

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
    Accounts payable, trade                                                     $ 26,108,179    $ 26,956,398
    Accrued payroll, vacation and withholdings                                     1,674,729       2,397,593
    Accrued expenses and other current liabilities                                   524,851       1,343,421
    Capitalized lease obligation - current portion                                 2,891,538       2,362,457
    Current portion of long term debt                                              2,000,000       6,388,426
    Due to affiliates - current portion                                            1,457,604               0
                                                                                ------------    ------------

             Total current liabilities                                            34,656,901      39,448,295

    Long-term debt - noncurrent portion                                           23,963,697      22,027,652
    Due to affiliates                                                             12,803,046      12,129,031
    Capitalized lease obligation - noncurrent portion                              8,336,934       8,221,842
    Rent leveling liability                                                        3,747,272       3,301,793
                                                                                ------------    ------------

             Total liabilities                                                    83,507,850      85,128,613
                                                                                ------------    ------------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:
    Preferred stock, $50 Par, -share authorized 500,000; none issued                       0               0
    Common stock, $0.02 par value - shares authorized 25,000,000; outstanding
         19,636,574 shares at September 2, 2001 and December 3, 2000                 392,732         392,732
    Additional paid-in capital                                                    14,136,674      14,136,674
    Retained earnings/ (deficit)                                                  (2,893,262)     (3,211,962)
                                                                                ------------    ------------

             Total stockholders' equity                                           11,636,144      11,317,444
                                                                                ------------    ------------

TOTAL                                                                           $ 95,143,994    $ 96,446,057
                                                                                ============    ============
</TABLE>

See accompanying notes.


                                       3
<PAGE>

                             GRISTEDE'S FOODS, INC.
                 UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
    FOR THE 39 WEEKS AND 13 WEEKS ENDED SEPTEMBER 2, 2001 AND AUGUST 27, 2000

<TABLE>
<CAPTION>
                                                            39 weeks         13 weeks           39 weeks            13 weeks
                                                             ended             ended              ended              ended
                                                          September 2,      September 2,        August 27,         August 27,
                                                              2001              2001               2000               2000
                                                         -------------      ------------      -------------      ------------
<S>                                                      <C>                <C>               <C>                <C>
Sales                                                    $ 170,403,587      $ 53,569,511      $ 157,351,974      $ 51,334,157
Cost of sales                                              103,035,801        32,030,281         95,423,649        31,542,007
                                                         -------------      ------------      -------------      ------------

Gross profit                                                67,367,786        21,539,230         61,928,325        19,792,150

Store operating, general and administrative expenses        53,014,750        17,270,249         49,061,828        16,545,457

Pre-store opening startup costs                                165,000            33,000            452,981            30,758

Depreciation and amortization                                5,085,861         1,762,393          4,176,651         1,500,895

Non-store operating expenses:

    Administrative payroll and fringes                       3,916,850         1,407,421          3,263,384         1,077,434
    General office expense                                   1,789,646           606,691          1,322,205           551,435
    Professional fees                                          474,044           119,817            373,275            89,141
    Corporate expense                                          110,303            21,270            148,815            61,301
                                                         -------------      ------------      -------------      ------------

Total non-store operating expenses                           6,290,843         2,155,199          5,107,679         1,779,311
                                                         -------------      ------------      -------------      ------------

Operating income (loss)                                      2,811,332           318,389          3,129,186           (64,271)
                                                         -------------      ------------      -------------      ------------

Other income (expense):

    Interest expense                                        (2,656,687)         (786,894)        (2,669,186)         (865,884)
    Interest income                                              8,566             1,261             25,868               593
    Other income (expense)                                     177,329            (3,811)                 0                 0
                                                         -------------      ------------      -------------      ------------

Total other expense - net                                   (2,470,792)         (789,444)        (2,643,318)         (865,291)
                                                         -------------      ------------      -------------      ------------

Income (loss) before income taxes                              340,540          (471,055)           485,868          (929,562)

Provision for income taxes                                      21,840             1,840             26,050            13,000
                                                         -------------      ------------      -------------      ------------

Net income (loss)                                        $     318,700      $   (472,895)     $     459,818      $   (942,562)
                                                         =============      ============      =============      ============

Income (loss) per share, basic and diluted               $        0.02            ($0.02)     $        0.02            ($0.05)
                                                         =============      ============      =============      ============

Weighted average number of shares and
equivalents outstanding                                     19,636,574        19,636,574         19,636,574        19,636,574
                                                         =============      ============      =============      ============
</TABLE>

See accompanying notes


                                       4
<PAGE>

                             GRISTEDE'S FOODS, INC.
            UNAUDITED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                       FOR THE YEAR ENDED DECEMBER 3, 2000
                 AND FOR THE NINE MONTHS ENDED SEPTEMBER 2, 2001

<TABLE>
<CAPTION>
                                                                              Additional        Retained           Total
                                                       Common stock            Paid-In         earnings       Stockholders'
                                                  Shares          Amount       Capital         (Deficit)         Equity
                                                ----------      ---------     ----------     -----------      -----------
<S>                                             <C>             <C>           <C>            <C>              <C>
Balance at November 28, 1999                    19,636,574      $ 392,732     14,136,674     $(3,021,054)     $11,508,352

Net loss for the year ended
   December 3, 2000                                                                             (190,908)        (190,908)
                                                ----------      ---------     ----------     -----------      -----------

Balance at December 3, 2000                     19,636,574      $ 392,732     14,136,674     $(3,211,962)     $11,317,444

Net income for the nine months
   ended September 2, 2001                                                                       318,700          318,700
                                                ----------      ---------     ----------     -----------      -----------

Balance at September 2, 2001                    19,636,574      $ 392,732     14,136,674     $(2,893,262)     $11,636,144
                                                ==========      =========     ==========     ===========      ===========
</TABLE>

See accompanying notes.


                                       5
<PAGE>

                             GRISTEDE'S FOODS, INC.
                 UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
         FOR THE NINE MONTHS ENDED SEPTEMBER 2, 2001 AND AUGUST 27, 2000

<TABLE>
<CAPTION>
                                                              39 weeks         39 weeks
                                                               ended            ended
                                                            September 2,      August 27,
                                                                2001            2000
                                                            ------------     -----------
<S>                                                         <C>              <C>
Cash flows from operating activities:

   Net income                                               $   318,700      $   459,818

   Adjustments to reconcile net income to net cash
   provided by operating activities:

     Depreciation and amortization                            5,085,861        4,176,651
     Change in allowance for bad debts                           54,162                0
     Gain on sale of store                                     (192,177)               0
     Changes in operating assets and liabilities:

       Accounts receivable                                      493,684         (841,947)
       Inventory                                             (1,980,093)      (3,040,205)
       Notes receivable                                               0          562,826
       Due from related parties - trade                         879,000                0
       Prepaid expenses and other current assets                774,790         (876,069)
       Other assets                                            (827,300)        (300,376)
       Accounts payable, trade                                 (848,219)       1,940,659
       Accrued payroll, vacation and withholdings              (722,864)        (439,615)
       Accrued expenses and other current liabilities          (818,285)          83,553
       Accrued rent leveling                                    445,479          478,811
       Other credits                                                  0         (566,500)
                                                            -----------      -----------

         Net cash provided by operating activities            2,662,738        1,637,606
                                                            -----------      -----------

Cash flows from investing activities:
   Proceeds from sale of store                                  225,000                0
   Capital expenditures                                      (3,746,230)      (6,100,617)
                                                            -----------      -----------

         Net cash used in investing activities               (3,521,230)      (6,100,617)
                                                            -----------      -----------

Cash flows from financing activities:

    Repayments of bank loan                                  (2,452,381)        (900,000)
    Proceeds from bank loans                                          0          800,000
    Repayments of capitalized lease obligations              (1,950,925)      (1,446,031)
    Advances from affiliates                                  5,203,619        5,909,941
                                                            -----------      -----------

         Net cash provided by financing activities              800,313        4,363,910
                                                            -----------      -----------

NET  DECREASE IN CASH                                           (58,179)         (99,101)

CASH, begining of period                                        412,408          298,582
                                                            -----------      -----------

CASH, end of period                                         $   354,229      $   199,481
                                                            ===========      ===========

Supplemental disclosures of cash flow information:

    Cash paid for interest                                  $ 2,871,482      $ 2,280,972
    Cash paid for taxes                                     $   107,142      $    93,850

Supplemental schedule of non cash financing activity:
    Assets acquired under capitalized lease obligations     $ 2,595,099      $ 3,033,704
</TABLE>

See accompanying notes.


                                       6
<PAGE>

                     GRISTEDE'S FOODS, INC. AND SUBSIDIARIES
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

1. BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Business - On November 4, 1997, Sloan's Supermarkets, Inc. ("Sloan's") changed
its name to Gristede's Sloan's, Inc. ("GRI" or the "Company"). On November 10,
1997, GRI acquired certain assets, net of liabilities, of 29 selected
supermarkets and a wholesale distribution business ("The Food Group") controlled
by Mr. John Catsimatidis, Chairman and 37% stockholder of Sloan's. The
transaction was accounted for as the acquisition of Sloan's by The Food Group
pursuant to Emerging Issues Task Force 90-13 as a result of The Food Group
obtaining control of Sloan's after the transaction. The assets and liabilities
of The Food Group were recorded at their historical cost. Sloan's assets and
liabilities were recorded at their fair value to the extent acquired.
Consideration for the transaction was based on an aggregate of $36,000,000 in
market value of the Company's common stock and the assumption of $4,000,000 of
liabilities. 16,504,298 shares of common stock were issued on the date of the
acquisition based on a market price of $2.18 per share. On August 16, 1999 the
Company changed its name to Gristede's Foods, Inc.

The Company operates 42 supermarkets (the "Supermarkets") and two pharmacy
stores. 37 Supermarkets and two pharmacy stores are located in Manhattan, New
York, three Supermarkets are located in Westchester County, New York, one
Supermarket is located in Brooklyn, New York and one Supermarket is located in
Long Island, New York. Three of the Supermarkets are operated under the
"Sloan's" name and 39 are operated under the "Gristede's" name. The Company
leases all of its store locations.

The Company also owns City Produce Operating Corp., a corporation which operates
a warehouse and distribution center primarily for fresh produce on leased
premises in the Bronx, New York.

Principles of Consolidation - The consolidated financial statements include the
accounts of the Company and its wholly-owned subsidiaries. All material
intercompany accounts and transactions have been eliminated in consolidation.

Quarter End - The Company operates using the conventional retail 52/53 week
fiscal year. The fiscal quarter ends on the Sunday closest to the end of the
quarter. The Company's fiscal year ends on the Sunday closest to November 30.

Inventory - Store inventories are valued principally at the lower of cost or
market with cost determined under the retail first in, first out (FIFO) method.

Property and Equipment and Depreciation - Property and equipment is stated at
cost. Depreciation of furniture, fixtures and equipment is computed by the
straight-line method over the estimated useful lives of the assets.

Leases and Amortization - The Company charges the cost of noncancelable
operating lease payments and beneficial leaseholds to operations on a
straight-line basis over the lives of the leases.


                                       7
<PAGE>

Provision for income taxes - Income taxes reflect Federal and State alternative
minimum tax only, as all regular income taxes have been offset by utilization of
the Company's net operating loss carry forward.

Income (Loss) per share - Per share data are based on the weighted average
number of shares of common stock and equivalents outstanding during each
quarter. Income per share is computed by the treasury stock method; basic and
diluted income per share are the same.

In the opinion of management, the information furnished reflects all adjustments
(consisting of normal recurring adjustments), which are necessary for a fair
statement of the results of operations for the interim period. The interim
figures are not necessarily indicative of the results to be expected for the
fiscal year.

The Company's Annual Report on Form 10-K for the 12 month period ended December
3, 2000 contains information which should be read in conjunction herewith.

2. RELATED PARTY TRANSACTIONS

Under a management agreement dated November 10, 1997, Namdor Inc., a subsidiary
of the Company, performs consulting and managerial services for one supermarket
owned by a corporation controlled by John Catsimatidis. In consideration of such
services, Namdor Inc. is entitled to receive on a quarterly basis a management
fee of 1.25% of all sales of merchandise made at the managed supermarket. During
the nine months and the quarter ended September 2, 2001, respectively, the
management fee income was $37,122 and $13,417. For the nine months and the
quarter ended August 27, 2000, respectively, the management fee income was
$55,336 and $12,069. During the first two quarters of the 2000 period there were
two additional stores included in this agreement, one of which has since closed
and another which has been contributed to the Company and is now included in the
Company's operations.

C&S Acquisition Corp. (formerly Red Apple Leasing, Inc.) a corporation wholly
owned by John Catsimatidis, leases equipment to the Company. Such leases are
primarily for store operating equipment. There were no obligations under capital
leases remaining at September 2, 2001, which previously required monthly
payments of $35,114 through March 1, 2001. Obligations under operating leases
were $41,676 per month during the nine months ended September 2, 2001.

Advertising services had been provided to the Company by an affiliated company,
MCV Advertising Associates Inc., a company owned by John Catsimatidis. For the
nine months and the quarter ended September 2, 2001, respectively, the cost was
$20,448 and $0, respectively. For the nine months and the quarter ended August
27, 2000, respectively, the costs incurred were $1,053,899 and $289,932. During
the quarter ended March 4, 2001, the Company began dealing directly with various
media and no longer utilizes MCV Advertising Associates Inc.

The Company leases a 25,000 square foot warehouse, its office facilities, four
supermarket locations and a pharmacy contained within a supermarket from Red
Apple Real Estate, Inc., a company solely owned by John Catsimatidis. For the
nine months and the quarter ended September 2, 2001, the


                                       8
<PAGE>

Company paid to Red Apple Real Estate, Inc. $1,151,072 and $376,950 for rent
under such leases. For the nine months and the quarter ended August 27, 2000,
respectively, the rent was $827,075 and $247,217 for three locations. The lease
terms provide for an aggregate of $1,562,000 per year in lease payments. The
leases are "triple net" whereby the tenant pays all real estate taxes, insurance
and maintenance.

Wolf, Block, Schorr and Solis-Cohen LLP, a law firm of which Martin Bring, a
director of the Company, is a partner, charged fees of approximately $29,800 and
$2,400, respectively, for rendering legal services to the Company during the
nine months and the quarter ended September 2, 2001. For the nine months and the
quarter ended August 27, 2000, respectively, the fees were $205,663 and $60,244.

Amounts due to affiliates are primarily to United Acquisition Corp., a
corporation wholly owned by John Catsimatidis, and represent liabilities in
connection with the consummation of the merger, as discussed in Item 13 to the
Form 10-K for the year ended December 3, 2000, and additional advances made by
the affiliates since the merger. The affiliates have agreed not to demand
payment of these liabilities in the next fiscal year. Accordingly, the liability
has been classified as noncurrent. As part of post-closing adjustments in
connection with the Food Group Acquisition, approximately $4,028,000 in due from
affiliates has been offset against the amounts due to affiliates. The net amount
due to affiliates at September 2, 2001 and December 3, 2000 was $14,260,650
(including current portion) and $12,129,031, respectively; of these amounts
$9,000,000 was subordinated to the Company's banks; the Company has agreed to
increase the amount subordinated to the banks at September 2, 2001 to
$12,800,000. The liability does not bear interest.

Due from related parties - trade, represents amounts due from affiliated
companies for merchandise shipped from the Company's subsidiary City Produce
Operating Corp. in the ordinary course of business and for which payments are
made to such subsidiary on a continuous basis, as well as management fees
receivable for administrative and managerial services performed for the
affiliated companies by the Company. For the nine months and the quarter ended
September 2, 2001, merchandise sales to affiliates were approximately $1,507,000
and $426,000, respectively. This affiliate purchased its merchandise from a
third party prior to 2000.

On February 6, 1998, the Company agreed to purchase substantially all of the
assets and assumed certain of the liabilities of a supermarket located at 1644
York Avenue, New York City, that was owned by a corporation controlled by John
Catsimatidis. On March 1, 2000 the Company and the affiliate determined to
restructure the transaction by rescinding the purchase effective as as of
February 6, 1998, and entering into an operating agreement which gives the
Company full control of the supermarket and the right to operate the supermarket
for the account of the Company. The operating agreement terminates on December
2, 2001, but the term shall be extended for additional one year periods unless
either party shall give notice of termination not later than 90 days prior to
the end of the then current term of the agreement. Under the operating
agreement, the Company shall pay to the affiliate $1 per annum, plus such other
consideration as may be approved by the Company's directors (excluding John
Catsimatidis). Pursuant to the operating agreement the Company or any designee
of the Company, also has the option until December 31, 2005 to purchase the
supermarket for $2,778,000, which price is the fair market price of the
supermarket established on October 11, 1999 by the Company's directors
(excluding John Catsimatidis).

In May 2000, another affiliate and the Company entered into a similar operating
agreement for a store owned by the affiliate. As consideration, the affiliate
receives $1 per annum, plus such other consideration as may be approved by the
Company's directors (excluding John Catsimatidis). The operating agreement
terminates on May 10, 2002, but the term shall be extended for additional one


                                       9
<PAGE>

year periods unless either party shall give notice of termination not later than
90 days prior to the end of the then current term of the agreement. Pursuant to
the operating agreement, the Company, or any designee of the Company, also has
the option until December 31, 2005 to purchase the supermarket for the fair
market price of the supermarket as established by the Company's directors
(excluding John Catsimatidis) using a valuation criterion similar to that issued
for valuing the store at 1644 York Avenue, New York City. It is management's
opinion that the fair market value of this store is approximately $3 million.

The affiliates' intention in entering into these two operating agreements where
the Company enjoys full benefits of ownership for the nominal consideration of
$1 per annum per store was to effect post closing adjustments in connection with
the Food Group acquisition. If the option to purchase the supermarkets is
exercised, the excess of the purchase price over the net book value of the
assets will be shown as a charge to equity.

During fiscal 1999 Mr. John Catsimatidis issued a limited $600,000 guarantee of
the collection of all accounts receivable acquired pursuant to the Food Group
acquisition and agreed not to permit the level of the Company's liability due to
the affiliate to fall below $600,000, prior to the issuance of the fiscal year
ended December 3, 2000 audited financial statements. In fiscal 2000 such limited
guarantee and commitment regarding the level of the Company's liability to the
affiliate was extended until prior to the issuance of the fiscal year ending
December 2, 2001 audited financial statements, in the amount of $700,000.

3. LITIGATION

Reference is made to Item 3 (2) contained in the Company's Annual Report on Form
10-K for the year ended December 3, 2000 to the matter captioned: Ansoumana v.
various defendants. On April 2, 2001, The Court certified a Rule 23(b)(3) class,
with no sub-classes. This certification is on appeal before the Second Circuit
Court of Appeals. To date, approximately 60 employees of The Great American
Delivery Service Company have opted into the class action. Management expects
the matter will be resolved in the near future. The Company will vigorously
defend the fact that these workers are employees of Great American, and not
employees of the Company.

4. IMPACT OF THE TERRORIST ATTACKS OF SEPTEMBER 11, 2001

The Company has two stores in the World Trade Center area of Manhattan, which
were forced to close as a result of the terrorist attacks of September 11, 2001.
One store reopened for business on October 1, 2001, the other is being
rehabilitated. The Company has suffered property damage losses, including
inventory, fixtures and facilities and loss of revenue. While it is too early to
determine all damages and losses, management believes the above losses are
substantially covered by its insurance, including business interruption.

5. AMENDED BANK FACILITY

The current portion of long term debt on the unaudited consolidated balance
sheet at September 2, 2001 reflects the new amortization requirement of the
approved bank facility, to be effective as of September 1, 2001, for which the
Company has received commitments from a group of its existing banks and is due
to close within 30 days.


                                       10
<PAGE>

                     GRISTEDE'S FOODS, INC. AND SUBSIDIARIES

PART I

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS FOR THE NINE MONTHS AND THE QUARTERS ENDED SEPTEMBER 2,
        2001 AND AUGUST 27, 2000

RESULTS OF OPERATIONS

The following table sets forth items from the Company's Consolidated Statements
of Operations as a percentage on sales.

<TABLE>
<CAPTION>
                                                 39 weeks            13 weeks           39 weeks            13 weeks
                                                    ended               ended              ended               ended
                                                   9/2/01              9/2/01            8/27/00             8/27/00
                                                   ------              ------            -------             -------
<S>                                                 <C>                 <C>                <C>                 <C>
Sales                                               100.0               100.0              100.0               100.0
Cost of sales                                        60.5                59.8               60.6                61.4
                                                 --------            --------           --------            --------
Gross profit                                         39.5                40.2               39.4                38.6
Store operating, general and
    administrative expenses                          31.1                32.2               31.2                32.2
Pre-store opening startup costs                       0.1                 0.1                0.3                 0.1
Depreciation and amortization                         3.0                 3.3                2.7                 2.9
Non-store operating expense                           3.7                 4.0                3.2                 3.5
                                                 --------            --------           --------            --------
Operating income                                      1.6                 0.6                2.0                -0.1
Other income (expense)                               -1.4                -1.5               -1.7                -1.7
                                                 --------            --------           --------            --------
Income  (loss) from operations before
   income taxes                                       0.2                -0.9                0.3                -1.8
Provisions for income taxes                           0.0                 0.0                0.0                 0.0
                                                 --------            --------           --------            --------
Net income (loss)                                     0.2                -0.9                0.3                -1.8
                                                 --------            --------           --------            --------
</TABLE>

Sales for the nine months and for the quarter ended September 2, 2001 were
$170,403,587 and $53,569,511, respectively, as compared to sales for the nine
months and for the quarter ended August 27, 2000 of $157,351,974 and
$51,334,157, respectively. The increase in sales during the 2001 periods was
primarily the result of the Company's remodeling program, which is continuing
and two new stores which opened during the second and third quarters of the 2000
period.

Gross profit for the nine months and for the quarter ended September 2, 2001
were $67,367,786 and $21,539,230, respectively, or 39.5% and 40.2% of sales,
respectively, as compared with $61,928,325 and $19,792,150, respectively, or


                                       11
<PAGE>

39.4% and 38.6% of sales for the nine months and for the quarter ended August
27, 2000. The increase in gross profit as a percentage of sales, during the 2001
three-month period, was primarily due to the reduced number of new store
openings compared to the prior year period, which reflected promotional pricing.

Store operating, general and administrative expenses for the nine months and for
the quarter ended September 2, 2001 were $53,014,750 and $17,270,249,
respectively, or 31.1% and 32.2% of sales, respectively, as compared with
$49,061,828 and $16,545,457, respectively, or 31.2% and 32.2% of sales for the
nine months and for the quarter ended August 27, 2000.

Pre-store opening startup costs for the nine months and for the quarter ended
September 2, 2001 were $165,000 and $33,000, respectively, or 0.1% and 0.1% of
sales, as compared with $452,981 and $30,758 or 0.3% and 0.1% of sales for the
nine months and for the quarter ended August 27, 2000. The decrease in pre-store
opening startup costs in the 2001 nine month period was due to the fact that
fewer stores were remodeled or new stores opened as compared to the same period
in 2000. The stores remodeled required less pre-opening advertising and store
set-up labor costs.

Non-store operating expenses for the nine months and for the quarter ended
September 2, 2001 were $6,290,843 and $2,155,199 respectively, or 3.7% and 4.0%
of sales, as compared with $5,107,679 and $1,779,311 or 3.2% and 3.5% of sales
for the nine months and for the quarter ended August 27, 2000. Administrative
payroll and fringes were 2.3% and 2.6% of sales for the nine months and for the
quarter ended September 2, 2001 as compared with 2.1% of sales for the nine
months and for the quarter ended August 27, 2000. General office expenses were
1.1% and 1.1% of sales for the nine months and for the quarter ended September
2, 2001 as compared with 0.8% and 0.8% of sales for the nine months and for the
quarter ended August 27, 2000. The increase during the 2001 period was primarily
due to additional back office costs in relation to the increased sales.
Professional fees were 0.3% and 0.2% of sales for the nine months and for the
quarter ended September 2, 2001 as compared with 0.2% of sales for the nine
months and for the quarter ended August 27, 2000. Corporate expenses were 0.1%
of sales for the nine months and for the quarter ended September 2, 2001 and for
the nine months and for the quarter ended August 27, 2000.

Interest expense was $2,656,687 and $786,894 or 1.6% and 1.5% of sales for the
nine months and for the quarter ended September 2, 2001 as compared with
$2,669,186 and $865,884 or 1.7% of sales for the nine months and for the quarter
ended August 27, 2000. The decrease in the 2001 nine month period was primarily
attributable to lower interest rates, partially offset by increased borrowings
under capital leases for equipment financing.

Other income (expense) was $177,329 and ($3,811) or 0.1% and 0.0% of sales for
the nine months and for the quarter ended September 2, 2001 as compared with $0
for the nine months and for the quarter ended August 27, 2000. This was
attributable to the closure of a store and the sale of its lease in the 2001
period.

As a result of the items reviewed above the net income (loss) before provision
for income taxes for the nine months and for the quarter ended September 2, 2001
was $318,700 and $(472,895), as compared to $459,818 and $(942,562) for the nine
months and for the quarter ended August 27, 2000.


                                       12
<PAGE>

LIQUIDITY AND CAPITAL RESOURCES

Liquidity:

The consolidated financial statements of the Company indicate that at September
2, 2001 current assets exceed current liabilities by $5,812,406 and
stockholders' equity was $11,636,144. Management believes that cash flows
generated from operations, supplemented by bank financing, financing from third
party leasing companies and/or additional financing from the Company's majority
shareholder, will be sufficient to pay the Company's obligations, provide for
its capital expenditure program and meet its other cash requirements.

The current portion of long term debt on the unaudited consolidated balance
sheet at September 2, 2001 reflects the new amortization requirement of the
approved bank facility, to be effective as of September 1, 2001, for which the
Company has received commitments from a group of its existing banks and is due
to close within 30 days.

Debt and Debt Service:

On November 10, 1997, the Company completed its financial arrangements with a
group of banks for a credit facility in the aggregate amount of $25,000,000.
Under the credit agreement the Company obtained a term loan in the amount of
$12,000,000 to refinance prior bank debt, an improvement term loan line of
credit in the amount of $8,000,000 to finance capital improvements to its
Supermarkets and a revolving line of credit in the amount of $5,000,000 to
provide working capital. During fiscal 1999, the credit facility was amended and
the revolving line of credit increased to $14,000,000. Recently, a group of the
Company's existing banks agreed to amend and increase the Company's credit
facility to an aggregate total of $32,500,000, as follows: (i) the new revolving
line of credit will be $17,000,000 with a maturity of November, 2004; (ii) the
new term loan will be $15,500,000, with a maturity of December, 2006. The banks
also agreed to change certain financial covenants in the credit agreement.

Borrowings under the facility bear interest at a spread over either the prime
rate of the bank acting as agent for the group of banks or a LIBOR rate, with
the spread dependent on the ratio of the Company's funded debt to EBITDA ratio,
as defined in the credit agreement. The average interest rate on amounts
outstanding under the facility during the nine months and the quarter ended
September 2, 2001 was 8.49% and 7.16% per annum, respectively.

The credit facility contains covenants, representations and events of default
typical of credit facility agreements, including a requirement restricting
outstandings under the revolving line of credit to be less than a borrowing
base, as defined in the credit agreement, and financial covenants which require
the Company to meet, among other things, a minimum tangible net worth, debt
service coverage ratios and fixed charge coverage ratios, and which limit
transactions with affiliates. The facility is secured by equipment, inventories
and accounts receivable.

The Company's majority shareholder, through affiliates, has contributed in
excess of $15,500,000 (including current portion) through September 2, 2001, in
the form of assumed liabilities, unsecured non-interest bearing demand loans and
trade payables, with $9,000,000 subordinated to its banks; the Company has
agreed to increase the amount subordinated to the banks at September 2, 2001 to
$12,800,000.

Pursuant to a financing agreement with a bank, an affiliate provides the Company
with lease financing, primarily for store operating equipment. The bank has
agreed to increase the financing arrangement by $2,750,000, which will permit
the affiliate to provide such amount of additional lease financing to the
Company.

The current portion of long term debt on the unaudited consolidated balance
sheet at September 2, 2001 reflects the new approved bank facility for which the
Company has received commitments from its banks.


                                       13
<PAGE>

Capital Expenditures:

The Company has not incurred any material commitments for capital expenditures,
although it anticipates spending approximately $8 million to $9 million on its
store remodeling and expansion program in fiscal 2001. Such amount is subject to
adjustment based on the availability of funds.

Cash Flows:

Cash provided by operating activities amounted to $1.4 million in fiscal 2001
compared to $1.6 million in the prior year. The change in cash flow from
operating activities was primarily due to cash provided by operating assets and
liabilities and a smaller net income. Cash used for investing activities was
$3.5 million in 2001 compared to $6.1 million in 2000, resulting from reduced
capital expenditures. Cash provided by financing acitivities was $2.1 million in
2001 compared with $4.4 million in 2000 reflecting the bank financing drawn upon
in 2000, the additional proceeds provided by an affiliate, offset by repayments
of bank loans and capital leases.

Recent Accounting Pronouncements:

In June 1998, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 133, "Accounting for Derivative Instruments
and Hedging Activities" ("SFAS No. 133"). SFAS No. 133 represents a
comprehensive framework of accounting rules that standardizes the accounting for
all derivatives. SFAS No. 133 applies to all entities and to all types of
derivatives, and is effective as amended in fiscal year 2001. The adoption of
SFAS 133 is not expected to materially affect the financial statements of the
Company.

In June 2001, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 142, "Accounting and Reporting for acquired
goodwill and other intangible assets ("SFAS No. 142"). SFAS No. 142 requires
that goodwill and intangible assets with indefinite useful lives not be
amortized, but rather tested, at least annually, for impairment. In addition,
intangible assets that have finite useful lives will continue to be amortized
over their useful lives. SFAS No. 142 is required to be applied starting with
fiscal years beginning after December 15, 2001, and the adoption of which is not
expected to materially affect the financial statements of the Company.


                                       14
<PAGE>

                     GRISTEDE'S FOODS INC. AND SUBSIDIARIES

                           PART II - OTHER INFORMATION

Item 1. Legal Proceedings

        None.

Item 2. Change in Securities And Use of Proceeds

        None.

Item 3. Defaults Upon Senior Securities

        None.

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

        None.

Item 5. Other Information

        None.

Item 6. Exhibits and Reports on Form 8-K

        (a) Exhibits

        None.

        (b) No Current Reports on Form 8-K were filed for the quarter for which
        this report is being filed.


                                       15
<PAGE>

                                   SIGNATURES

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

                                              Gristede's Foods, Inc.


                                         By:  /s/ John A. Catsimatidis
                                              ----------------------------------

                                              John A. Catsimatidis
                                              Chairman of the Board and
                                              Chief Executive Officer

Dated: October 17, 2001


                                         By:  /s/ Gary Pokrassa
                                              ----------------------------------

                                              Gary Pokrassa
                                              Chief Financial Officer

Dated: October 17, 2001


                                       16